APPLIED DIGITAL SOLUTIONS INC
10-Q, 1999-08-16
TELEPHONE & TELEGRAPH APPARATUS
Previous: SPECTRX INC, 10-Q, 1999-08-16
Next: MEDIA ARTS GROUP INC, 10-Q, 1999-08-16




     As Filed with the Securities and Exchange Commission on August 16, 1999
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549
                      -------------------------------------

                                    FORM 10-Q

                                   (Mark One)

                   [X] QUARTERLY REPORT PURSUANT TO SECTION 13
                     OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                    OF 1934.
                  For the quarterly period ended June 30, 1999

                                       or

                    [ ] TRANSITION REPORT PURSUANT TO SECTION
                     13 OR 15(d) OF THE SECURITIES EXCHANGE
                                  ACT OF 1934.
                        For the transition period from ______ to _______

                        Commission File Number: 000-26020

                         APPLIED DIGITAL SOLUTIONS, INC.
             (Exact name of registrant as specified in its charter)

                                     MISSOURI
                          (State or other jurisdiction
                        of incorporation or organization)

                                   43-1641533
                                  (IRS Employer
                             Identification number)

                          400 Royal Palm Way, Suite 410
                            Palm Beach, Florida 33480
                                 (561) 366-4800
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

                       APPLIED CELLULAR TECHNOLOGY, INC.
                                 (Former Name)

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

     The number of shares  outstanding of each of the issuer's classes of common
stock as of the close of business on August 12, 1999:

                    Class                          Number of Shares
        Common Stock; $.001 Par Value                 46,449,084


<PAGE>

                         APPLIED DIGITAL SOLUTIONS, INC.

                                TABLE OF CONTENTS

  Item                             Description                              Page

                         PART I - FINANCIAL INFORMATION

   1.      Financial Statements
           Consolidated Balance Sheets -
              June 30, 1999 (unaudited) and December 31, 1998                  3
           Consolidated Statements of Operations -
               Three and Six Months ended June 30, 1999 and 1998
                   (unaudited)                                                 4
           Consolidated Statements of Stockholders' Equity -
               Six Months ended June 30, 1999 and 1998 (unaudited)             5
           Consolidated Statements of Cash Flows -
               Six Months ended June 30, 1999 and 1998 (unaudited)             6
           Notes to Consolidated Financial Statements (unaudited)              7
   2.      Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                      16
   3.      Quantitative and Qualitative Disclosures About Market Risk         34

                           PART II - OTHER INFORMATION

   1.      Legal Proceedings                                                  35
   2.      Changes In Securities                                              36
   3.      Defaults Upon Senior Securities                                    36
   4.      Submission of Matters to a Vote of Security Holders                37
   5.      Other Information                                                  38
   6.      Exhibits and Reports on Form 8-K                                   38

SIGNATURE                                                                     39
EXHIBITS                                                                      40

                                        2
<PAGE>


PART I   FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                APPLIED DIGITAL SOLUTIONS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except par value)

                                     Assets
<TABLE>
<CAPTION>
                                                                               June 30, 1999       December 31,
                                                                                (Unaudited)           1998
                                                                               -------------       ------------
<S>                                                                            <C>                  <C>
Current Assets
   Cash and cash equivalents                                                   $   5,575            $   4,555
   Accounts receivable (net of allowance for doubtful accounts
      of $1,504 in 1999 and $990 in 1998)                                         54,202               34,390
   Inventories                                                                    31,444               20,657
   Notes receivable                                                                3,324                3,600
   Prepaid expenses and other current assets                                       3,253                2,042
                                                                                --------            ---------
         Total Current Assets                                                     97,798               65,244

Property And Equipment, Net                                                       18,709               15,627

Notes Receivable                                                                     920                1,445

Goodwill, Net                                                                     78,255               33,430

Other Assets                                                                      11,939                8,370
                                                                               ---------            ---------

                                                                               $ 207,621            $ 124,116
                                                                               =========            =========
</TABLE>

<TABLE>
<CAPTION>

                                          Liabilities and Stockholders' Equity
<S>                                                                            <C>                  <C>
Current Liabilities
   Notes payable                                                               $  17,814            $  23,217
   Current maturities of long-term debt                                            9,195                1,158
   Due to shareholders of acquired subsidiary                                     15,000                  --
   Accounts payable and accrued expenses                                          37,304               26,382
                                                                               ---------            ---------
         Total Current Liabilities                                                79,313               50,757

Long-Term Debt                                                                    34,404                2,838
                                                                               ---------            ---------

         Total Liabilities                                                       113,717               53,595
                                                                               ---------            ---------


Minority Interest                                                                  9,275                2,961
                                                                               ---------            ---------
Stockholders' Equity
   Preferred shares:
      Authorized  5,000  shares of $10 par  value;  special  voting,
         issued and outstanding 1 share, Class B voting, issued
         and outstanding 1 share                                                     --                   --
   Common shares:
      Authorized  80,000  shares of $.001 par value;  issued  46,078
         shares and outstanding 45,972 shares in 1999 and issued
         35,683 shares and outstanding 35,577 shares in 1998                          46                   36
   Common and preferred additional paid-in capital                                79,119               60,517
   Retained earnings                                                               5,928                7,232
   Treasury stock (carried at cost, 106 shares)                                     (337)                (337)
   Accumulated other comprehensive income                                           (127)                 112
                                                                               ---------            ---------
         Total Stockholders' Equity                                               84,629               67,560
                                                                               ---------            ---------

                                                                               $ 207,621            $ 124,116
                                                                               =========            =========
</TABLE>

See the accompanying notes to consolidated financial statements.

                                       3
<PAGE>
                APPLIED DIGITAL SOLUTIONS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                 For The Three Months       For The Six Months
                                                                    Ended June 30,             Ended June 30,
                                                             ---------------------------------------------------
                                                               1999         1998             1999         1998
                                                             ---------------------------------------------------
<S>                                                          <C>           <C>            <C>           <C>
Revenue                                                      $72,955       $53,680        $124,528      $92,464
Cost Of Goods Sold                                            46,672        36,072          79,782       64,299
                                                             -------       -------        --------      -------
Gross Profit                                                  26,283        17,608          44,746       28,165
                                                             -------       -------        --------      -------
Operating Costs And Expenses
   Selling, general and administrative
      expenses                                                21,724        12,333          37,816       20,840
   Depreciation and amortization                               2,275         1,092           3,761        1,787
   Restructuring and unusual costs                               --            --            2,550          --
                                                             -------       -------        --------      -------
Total Operating Costs And Expenses                            23,999        13,425          44,127       22,627
                                                             -------       -------        --------      -------
Operating Income                                               2,284         4,183             619        5,538
Interest Income                                                  144           113             278          219
Interest Expense                                                (690)         (432)         (1,135)        (666)
                                                             -------       -------        --------      -------
Income (Loss) Before Provision For Income Taxes,
   Minority Interest And Extraordinary Loss                    1,738         3,864            (238)       5,091
Provision For Income Taxes                                     1,017         1,224             442        1,742
                                                             -------       -------        --------      -------
Income (Loss) Before Minority Interest And
   Extraordinary Loss                                            721         2,640            (680)       3,349
Minority Interest                                                220           275             464          369
                                                             -------       -------        --------      ------
Income (Loss) Before Extraordinary Loss                          501         2,365          (1,144)       2,980
Extraordinary Loss (net of taxes of $89)                         160           --              160          --
                                                             -------       -------        --------      -------
Net Income                                                       341         2,365          (1,304)       2,980
Preferred Stock Dividends                                        --             14             --            32
                                                             -------       -------        --------      -------
Net Income (Loss) Available to Common
   Stockholders                                              $   341       $ 2,351        $ (1,304)     $ 2,948
                                                             =======       =======        ========      =======
Income (Loss) Before Extraordinary Loss                      $   .01       $   .07        $   (.03)     $   .11
Extraordinary Loss                                                --            --             --            --
                                                             -------       -------        --------      -------
Net Income (Loss) Per Common Share - Basic                   $   .01       $   .07        $   (.03)     $   .11
                                                             =======       =======        ========      =======
Income (Loss) Before Extraordinary Loss                      $   .01       $   .07        $   (.03)     $   .10
Extraordinary Loss                                                --            --            --             --
                                                             -------       -------        --------      -------
Net Income (Loss) Per Common Share - Diluted                 $   .01       $   .07        $   (.03)     $   .10
                                                             -------       -------        --------      -------
Weighted Average Number Of
   Common Shares Outstanding - Basic                          46,325        31,761          45,347       27,759
Weighted Average Number of Common
   Shares Outstanding - Diluted                               46,829        32,928          45,989       29,053
                                                             -------       -------        --------      -------
</TABLE>

See the accompanying notes to consolidated financial statements.

                                       4
<PAGE>

                APPLIED DIGITAL SOLUTIONS, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
             For The Six Month Periods Ended June 30, 1999 And 1998
                                 (In thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                                         Accumulated
                                      Preferred Shares   Common Shares                                     Other         Total
                                      ----------------   -------------- Additional  Retained  Tresaury  Comprehensive  Stockholders'
                                      Number    Amount   Number  Amount   Paid-In   Earnings    Stock      Income        Equity
                                      -------   ------   ------  ------ ----------  --------  --------  -------------  -------------
<S>                                     <C>     <C>      <C>     <C>    <C>         <C>         <C>        <C>         <C>
Balance - January 1, 1998               --      $ --     20,672  $ 21   $33,680     $ 2,586     $ --       $  (2)      $ 36,285
                                      -------   ------   ------  ------ -------     -------     ------     ------      ---------
   Net income                           --        --        --     --       --        2,980       --          --          2,980
   Comprehensive income -
      foreign currency translation      --        --        --     --       --          --        --          75             75
      unrealized gain on securities     --        --        --     --       --          --        --          14             14
                                      -------   ------   ------  ------ -------     -------     ------     ------      ---------
Total Comprehensive Income              --        --        --     --       --        2,980       --          89          3,069
   Issuance of common shares            --        --      9,629     9    15,666         --        --          --         15,675
   Issuance of preferred shares         --        --        --     --     7,825         --        --          --          7,825
   Warrants redeemed                    --        --        850     1     1,949         --        --          --          1,950
   Preferred shares dividends paid      --        --        --     --       --          (32)      --          --            (32)
                                      -------   ------   ------  ------ -------     -------     ------     ------      ---------
Balance - June 30, 1998                 --      $ --     31,151  $ 31   $59,120     $ 5,534     $ --       $  87       $ 64,772
                                      =======   ======   ======  ====== =======     =======     ======     ======      =========

Balance - January 1, 1999               --      $ --     35,577  $ 36   $60,517     $ 7,232     $(337)     $ 112       $ 67,560
                                      -------   ------   ------  ------ -------     -------     ------     ------      ---------
   Net loss                             --        --        --     --       --       (1,304)      --          --         (1,304)
   Comprehensive income -                                                                                                   --
      foreign currency translation      --        --        --     --       --          --        --        (241)          (241)
      unrealized gain on securities     --        --        --     --       --          --        --           2              2
                                      -------   ------   ------  ------ -------     -------     ------     ------      ---------
   Total Comprehensive Income           --        --        --     --       --       (1,304)      --        (239)        (1,543)
   Issuance of common shares            --        --          5    --        16         --        --          --             16
   Issuance of common shares
       for acquisition                  --        --     10,390    10    18,586         --        --          --         18,596
                                      -------   ------   ------  ------ -------     -------     ------     ------      ---------
Balance - June 30, 1999                 --      $ --     45,972  $ 46   $79,119     $ 5,928     $(337)     $(127)      $ 84,629
                                      =======   ======   ======  ====== =======     =======     ======     ======      =========
</TABLE>

See the accompanying notes to consolidated financial statements.

                                       5
<PAGE>
                APPLIED DIGITAL SOLUTIONS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                        For The Six Months
                                                                                          Ended June 30,
                                                                                 -----------------------------
                                                                                    1999                1998
                                                                                 -----------------------------
<S>                                                                              <C>                   <C>
Cash Flows From Operating Activities
   Net income (loss)                                                             $(1,304)               $2,980
   Adjustments  to  reconcile  net income  (loss) to net cash used in
      operating activities:
         Depreciation and amortization                                             3,761                 1,787
         Minority interest                                                           464                   369
         Loss on sale of equipment                                                    59                    73
         Non-cash  on restructuring cost                                             251                    --
         Change in assets and liabilities:
            (Increase) in accounts receivable                                     (4,781)               (3,012)
            (Increase) in inventories                                             (5,809)               (1,842)
            (Increase) in prepaid expenses                                          (277)               (1,142)
            (Increase) in deferred tax asset                                          --                   (38)
            Increase (decrease) in accounts payable and accrued
               expenses                                                            4,776                   (45)
                                                                                 -------               -------
Net Cash Used In Operating Activities                                             (2,860)                 (870)
                                                                                 -------               -------
Cash Flows From Investing Activities
   Increase in notes receivable - officers                                           (34)                 (276)
   (Increase) in other assets                                                     (1,081)               (1,359)
   Proceeds from sale of property and equipment                                       90                   111
   Payments for property and equipment                                            (2,586)               (1,933)

   Proceeds from (payments for) asset and business
      acquisitions (net of cash balances acquired)                               (15,838)                  639
                                                                                 -------               -------
Net Cash Used In Investing Activities                                            (19,449)               (2,818)
                                                                                 -------               -------
Cash Flows From Financing Activities
   Net amounts borrowed (paid) on notes payable                                  (11,119)                  481
   Proceeds from long-term debt                                                   44,765                   891
   Payments on long-term debt                                                     (7,252)               (2,115)
   Redemption of preferred shares                                                     --                  (200)
   Preferred stock dividends paid                                                     --                   (72)
   Issuance of common shares                                                          --                 2,350
   Other financing costs                                                          (3,065)                  --
                                                                                 -------               -------
Net Cash Provided By Financing Activities                                         23,329                 1,335
                                                                                 -------               -------
Net Increase (Decrease) In Cash And Cash Equivalents                               1,020                (2,353)
Cash And Cash Equivalents - Beginning Of Period                                    4,555                 7,657
                                                                                 -------               -------
Cash And Cash Equivalents - End Of Period                                        $ 5,575                $5,304
                                                                                 =======                ======

Supplemental Disclosure Of Cash Flow Information
   Income taxes paid                                                             $   483                $1,479
   Interest paid                                                                   1,275                   587
   Noncash investing and financing activities:
      Assets acquired for long-term debt                                             633                   508
      Due to shareholders of acquired subsidiary                                  15,000                   --
                                                                                 -------               -------

See the accompanying notes to consolidated financial statements.
</TABLE>

                                       6
<PAGE>

                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)

1.       Basis of Presentation

         The accompanying unaudited consolidated financial statements of Applied
Digital  Solutions,  Inc.  (formerly  Applied  Cellular  Technology,  Inc.) (the
"Company")  as of June 30, 1999 and  December 31, 1998 and for the three and six
months  ended  June 30,  1999 and 1998 have been  prepared  in  accordance  with
generally accepted accounting  principles for interim financial  information and
with the  instructions  to Form 10-Q and  Article  10 of  Regulation  S-X of the
Securities  Exchange  Act of 1934.  Accordingly,  they do not include all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements.  In the opinion of the Copmpany's management,
all adjustments  (consisting of only normal  recurring  adjustments)  considered
necessary to present  fairly the  consolidated  financial  statements  have been
made.

         The  consolidated  statement of operations for the three and six months
ended June 30, 1999 are not  necessarily  indicative  of the results that may be
expected for the entire year.  These  statements  should be read in  conjunction
with the consolidated financial statements and related notes thereto included in
our Annual Report on Form 10-K for the year ended December 31, 1998.

2.       Principles of Consolidation

         The  financial  statements  include the accounts of the Company and its
wholly owned and  majority  owned  subsidiaries.  All  significant  intercompany
accounts and transactions have been eliminated in consolidation.

3.       Inventory

         Inventory at June 30, 1999 and December 31, 1998 consists of:

                                                     June 30,      December 31,
                                                         1999              1998
                                              ---------------- -----------------
         Raw materials                                $ 4,033           $ 4,437
         Work in process                                2,742             2,349
         Finished goods                                25,633            15,246
                                              ---------------- -----------------
                                                       32,408            22,032
         Allowance for warranty, excess                  (964)           (1,375)
          and obsolescence                    ================ =================
                                                      $31,444          $ 20,657
                                              ================ =================

4.       Financing Agreements

          In August, 1998, the Company entered into a $20 million line of credit
with State Street Bank and Trust Company  secured by all of our domestic  assets
at the prime  lending  rate or at the  London  Interbank  Offered  Rate,  at our
discretion.  In  February  1999,  the amount of the credit  available  under the
facility was increased to $23 million.

                                       7
<PAGE>
                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)


          On May 25, 1999, the Company entered into a Term and Revolving  Credit
Agreement with IBM Credit  Corporation (the "IBM  Agreement").  On May 26, 1999,
the Company  repaid the amount due to State Street Bank and Trust  Company.  The
Term and Revolving Credit Agreement provides for:

          (a)       a revolving  credit line of up to $33.5 million,  designated
                    as  follows:  (i) a USA  revolving  credit line of up to $22
                    million, (ii) a Canadian revolving credit line of up to $8.5
                    million, and (iii) a United Kingdom revolving credit line of
                    up to $3 million.

          (b)       a term loan A of up $22 million.

          (c)       a term loan B of up to $35 million, and

          (d)       a term  loan  C  designated  in  Canadian  dollars  of up to
                    CND$6.645 million (See Note 11).


         The  revolving  credit  line may be used for  general  working  capital
requirements, capital expenditures and certain other permitted purposes. The USA
revolving  credit line bears  interest at the 30-day LIBOR rate plus 1.75%;  the
Canadian  revolving  credit line bears interest at the base rate as announced by
the  Toronto-Dominion  Bank of Canada each month plus 0.1707%;  the UK revolving
credit  line  bears  interest  at the base  rate as  announced  by the  National
Westminster  Bank PLC of England each month plus  1.4207%.  As of June 30, 1999,
the  LIBOR  rate was  approximately  4.9% and  approximately  $9.8  million  was
outstanding on the revolving credit line.

          Term loan A,  which was used to pay off  State  Street  Bank and Trust
Company,  bears interest at the 30-day LIBOR rate plus 1.75%,  will be amortized
in quarterly  installments  over six years and is repayable in full on the third
anniversary of the closing date of the loan. As of June 30, 1999,  approximately
$22.0 million was outstanding on this loan.

         Term loan B, which may be used for acquisitions,  bears interest at the
30-day LIBOR rate plus 1.75%,  will be amortized in quarterly  installments over
six years and is repayable in full on the third  anniversary of the closing date
of the loan. As of June 30, 1999, approximately $15.8 million was outstanding on
this loan.

         Term loan C, which will be used by our Canadian  subsidiaries  to repay
their outstanding  loans to their existing  lenders,  bears interest at the base
rate as  announced  by the  Toronto-Dominion  Bank of  Canada  each  month  plus
0.1707%,  will be  amortized  in  quarterly  installments  over six years and is
repayable in full on the third  anniversary  of the closing date of the loan. As
of June 30, 1999, no advances had been made under the Term loan C facility. (See
Note 11).

          The  agreement  contains  standard  debt  covenants  relating  to  the
financial  position and performance as well as restrictions on the  declarations
and payment of  dividends.  As of June 30, 1999,  the Company was in  compliance
with all debt covenants.


                                       8
<PAGE>

                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)


5.       Restructuring and Unusual Charges

          In the first quarter of 1999, a pre-tax  charge of $2,550 was recorded
to cover restructuring costs of $2,236 and unusual charges of $314.


Restructuring Charge

         As part of the Company's  reorganization of its core business into five
reportable  business groups,  the Company has implemented a restructuring  plan.
The restructuring plan includes the exiting of selected lines of business within
the Company's Telecommunications and Application Technology business groups, and
the associated  write-off of assets. The restructuring charge of $2,236 includes
asset  impairments,  primarily  software and other intangible assets, of $1,522,
lease  terminations of $541, and employee  separations of $173. The total charge
reduced net income by $1,588.

         The following  table sets forth the  rollforward of the liabilities for
business restructuring from January 1, 1999 through June 30, 1999:
<TABLE>
<CAPTION>

                                     Balance,                                   Balance,
                                   January 1,                                   June 30,
        Type of Cost                     1999      Additions     Deductions         1999
        ---------------------     -----------     ---------     ----------     ---------
        <S>                          <C>            <C>          <C>            <C>


        Asset Impairment             $     --       $ 1,522      $ (1,522)      $    --
        Lease terminations                 --           541           (30)          511
        Employee separations               --           173           (30)          143
                                     =========      ========     =========      ========
        Total                        $     --       $ 2,236      $ (1,582)      $   654
                                     =========      ========     =========      ========
</TABLE>

         Management   believes   that  the   remaining   reserves  for  business
restructuring  are adequate to complete its plan and anticipates  completing the
plan and paying all related cash amounts by the end of 1999.

Unusual Items

         During  the  first  quarter  of  1999,  as part of the  Company's  core
business  reorganization,  the Company realigned  certain  operations within its
Telecommunications  division  and has  recognized  impairment  charges and other
related costs of $314. The total charge reduced net income by $223.

6.       Extraordinary Loss

          In  connection  with the early  retirement  of the  Company's  line of
credit with State Street Bank and Trust Company and its simultaneous refinancing
with IBM Credit  Corporation,  deferred financing fees associated with the State
Street Bank and Trust  agreement  were written off during the second  quarter of
1999. The total amount of the write off classified as an extraordinary  loss was
$160, net of income taxes.

                                       9
<PAGE>
                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)


7.       Earnings Per Share

         The following is a  reconciliation  of the numerator and denominator of
basic and diluted earnings per share:
<TABLE>
<CAPTION>
                                                                Three Months Ended        Six Months Ended
                                                                    June 30,                   June 30,
                                                                1999         1998         1999           1998
                                                            ------------------------------------------------------
<S>                                                              <C>           <C>         <C>             <C>

Numerator:
Net income (loss)                                                   $341       $2,365       $(1,304)       $2,980
Preferred stock dividends                                             --          (14)           --           (32)
                                                            ------------------------------------------------------
Numerator for basic earnings per share -
     Net income available to common stockholders                     341        2,351        (1,304)        2,948
Effect of dilutive securities:
    Preferred stock dividends                                         --           14            --            32
                                                            ------------------------------------------------------
Numerator for diluted earnings per share -
    Net income available to common stockholders                     $341       $2,365       $(1,304)       $2,980
                                                            ======================================================
Denominator:
Denominator for basic earnings per share -
    Weighted-average shares (1)                                   46,325       31,761        45,347        27,759
                                                            ------------------------------------------------------
Effect of dilutive securities -
    Redeemable preferred stock                                        --          122            --           122
    Warrants                                                         155          752           229           860
    Employee stock options                                           349          201           413           266
    Contingent stock - acquisitions                                   --           92            --            46
                                                            ------------------------------------------------------
Dilutive potential common shares                                     504        1,167           642         1,294
                                                            ------------------------------------------------------
Denominator for diluted earnings per share - Adjusted
    Weighted-average shares and assumed conversions
                                                                  46,829       32,928        45,989        29,053
                                                            ======================================================

Basic earnings per share                                           $0.01        $0.07       $ (0.03)        $0.11
                                                            ======================================================

Diluted earnings per share                                         $0.01        $0.07       $ (0.03)        $0.10

                                                            ======================================================
<FN>

- -----------------------
1.        Includes,  for the three and six month  periods  ended June 30,  1999,
          1,393 and 1,353  shares of common  stock  reserved for issuance to the
          holders of TigerTel Services Ltd.,'s  Exchangeable  Shares and ACT-GFX
          Canada, Inc.'s Exchangeable Shares, respectively.

</FN>
</TABLE>

                                       10
<PAGE>
                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)


8.       Segment Information

          In  1998,  the  Company  adopted  Statement  of  Financial  Accounting
Standard  No.  131,  Disclosures  about  Segments of an  Enterprise  and Related
Information.  Prior year information has been restated to present our reportable
segments.

         The accounting policies of the operating segments are the same as those
described in the summary of  significant  accounting  policies in the  Company's
Annual  Report on Form 10-K filed for the year ended  December 31, 1998,  except
that  intersegment  sales and transfers  are  generally  accounted for as if the
sales or transfers were to third parties at current market prices. It is on this
basis that  management  utilizes the financial  information  to assist in making
internal  operating  decisions.   Segment  performance  is  evaluated  based  on
stand-alone segment operating income.

         Following is the  selected  segment data as of and for the three months
ended June 30, 1999:

<TABLE>
<CAPTION>
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
                                                   Communi      Appli-
                      Tele-     Network            cations      cation
                      communi-  Infra-     Inter-  Infra-       Techno-  Intelle-            Corporate
                      cations   structure  net     structure    logy     sale.com   Non-Core Overhead  Elimination  Consolidated
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
<S>                   <C>       <C>        <C>     <C>          <C>       <C>       <C>      <C>       <C>          <C>
External revenue       $13,523   $8,501    2,121     $12,096    $7,943    $23,499   $ 5,253       $19     $  --       $72,955
Intersegment revenue        --       --      --          --        --         655      --          --      (655)          --
                      --------- --------   ------  ----------   -------   --------  -------- --------- ----------   ----------
Total revenue           13,523    8,501    2,121      12,096     7,943     24,154     5,253        19      (655)       72,955
                      ========= ========   ======  ==========   =======   ========  ======== ========= ==========   ==========

Operating income
(loss)                     285      796      274         631       443      1,566       198    (1,221)     (688)        2,284
                      ========= ========   ======  ==========   =======   ========  ======== ========= ==========   ==========

Total assets            27,382    8,250    2,128      17,912    26,367     49,664    14,196    61,722        --       207,621
                      ========= ========   ======  ==========   =======   ========  ======== ========= ==========   ==========
</TABLE>

         Following  is the  selected  segment  data as of and for the six months
ended June 30, 1999:
<TABLE>
<CAPTION>
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
                                                   Communi      Appli-
                      Tele-     Network            cations      cation
                      communi-  Infra-     Inter-  Infra-       Techno-  Intelle-            Corporate
                      cations   structure  net     structure    logy     sale.com   Non-Core Overhead  Elimination  Consolidated
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
<S>                   <C>       <C>        <C>     <C>          <C>       <C>       <C>       <C>       <C>         <C>
External revenue       $23,532  $12,507    2,121     $22,389    $14,698    $39,072  $10,170       $39   $    --     $ 124,528
Intersegment revenue        --       --       --          --         --      2,188       --        --    (2,188)           --
                      --------- --------   ------  ----------   -------   --------  -------- ---------  ---------   ----------
Total revenue           23,532   12,507    2,121      22,389     14,698     41,260   10,170        39    (2,188)    $ 124,528
                      ========= ========   ======  ==========   =======   ========  ======== =========  =========   ==========

Operating income
(loss)                     750    1,014      271         691         61      3,936      387    (5,416)   (1,075)          619
                      ========= ========   ======  ==========   =======   ========  ======== ========= ==========   ==========

Total assets            27,382    8,250    2,128      17,912     26,367     49,664   14,196    61,722        --       207,621
                      ========= ========   ======  ==========   =======   ========  ======== ========= ==========   ==========
</TABLE>


                                       11
<PAGE>
                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)

         Following is the  selected  segment data as of and for the three months
ended June 30, 1998:
<TABLE>
<CAPTION>
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
                                                   Communi      Appli-
                      Tele-     Network            cations      cation
                      communi-  Infra-     Inter-  Infra-       Techno-  Intelle-            Corporate
                      cations   structure  net     structure    logy     sale.com   Non-Core Overhead  Elimination  Consolidated
                      --------- ---------  ------  ----------   -------  ---------  -------- --------- ----------   ------------
<S>                   <C>       <C>        <C>     <C>         <C>       <C>        <C>       <C>       <C>          <C>
External revenue       $ 8,497  $ 5,131    $ --     $ 11,881   $ 4,585   $ 17,575   $ 6,224   $  (213)     $  --     $ 53,680
Intersegment revenue        --       --      --           --        --        299        --        --       (299)          --
                      --------- --------   ------  ----------  --------  ---------  -------- --------- ----------   ----------
Total revenue            8,497    5,131      --       11,881     4,585     17,874     6,224      (213)      (299)      53,680
                      ========= ========   ======  ==========  ========  =========  ======== ========= ==========   ==========
Operating income
(loss)                   1,514      197      --        1,274       434      1,556       280      (763)      (309)       4,183
                      ========= ========   ======  ==========  ========  =========  ======== ========= ==========   ==========
Total assets            19,128    4,574      --       16,624    20,448     12,651    13,684    26,576         --      113,685
                      ========= ========   ======  ==========  ========  =========  ======== ========= ==========   ==========
</TABLE>

         Following  is the  selected  segment  data as of and for the six months
ended June 30, 1998:
<TABLE>
<CAPTION>
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
                                                   Communi      Appli-
                      Tele-     Network            cations      cation
                      communi-  Infra-     Inter-  Infra-       Techno-  Intelle-            Corporate
                      cations   structure  net     structure    logy     sale.com   Non-Core Overhead  Elimination  Consolidated
                      --------- --------   ------  ----------   -------  ---------  -------- --------- ----------   ------------
<S>                   <C>       <C>        <C>     <C>         <C>       <C>        <C>       <C>       <C>         <C>
External revenue      $ 15,521  $10,577    $ --     $ 23,803   $ 6,288   $ 28,196   $ 8,079      $ --      $ --     $  92,464
Intersegment revenue        --       --      --           --        --        532        --        --      (532)           --
                      --------- --------   ------  ----------  --------  ---------  -------- --------- ----------   ----------
Total revenue           15,521   10,577      --       23,803     6,288     28,728     8,079        --      (532)       92,464
                      ========= ========   ======  ==========  ========  =========  ======== ========= ==========   ==========
Operating income
(loss)                   1,874      809      --        1,724       475      2,391       232    (1,426)     (541)        5,538
                      ========= ========   ======  ==========  ========  =========  ======== ========= ==========   ==========

Total assets            19,128    4,574      --       16,624    20,448     12,651    13,684    26,576        --       113,685
                      ========= ========   ======  ==========  ========  =========  ======== ========= ==========   ==========
</TABLE>
         During the second quarter of 1999, several adjustments were made to the
composition of the Telecommunications,  Internet,  Communications Infrastructure
and Non-core divisions to better align the strengths of the respective divisions
with the objectives of those  divisions.  Following is the selected segment data
as of and for the three  months  ended June 30, 1998 had these  adjustments  not
occurred.
<TABLE>
<CAPTION>
                                                      -----------------    --------     --------------     --------
                                                                                        Communications
                                                      Telecommunications   Internet     Infrastructure     Non-Core
                                                      ------------------   --------     --------------     --------
<S>                                                       <C>              <C>            <C>                <C>
External revenue                                          $ 7,599           $ 898         $ 10,342         $ 7,763
Intersegment revenue                                           --              --               --              --
                                                          -------          ------         --------         -------
Total revenue                                               7,599             898           10,342           7,763
                                                          =======          ======         ========         =======
Operating income (loss)
                                                            1,359             155            1,242             312
                                                          =======          ======         ========         =======
Total assets                                               18,460             668           13,997          16,311
                                                          =======          ======         ========         =======
</TABLE>


                                       12
<PAGE>
                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)


         Following  is the  selected  segment  data as of and for the six months
ended June 30, 1998 had these adjustments not occurred.

<TABLE>
<CAPTION>
                                                      -----------------    --------     --------------     --------
                                                                                        Communications
                                                      Telecommunications   Internet     Infrastructure     Non-Core
                                                      ------------------   --------     --------------     --------
<S>                                                      <C>               <C>           <C>               <C>

External revenue                                         $ 14,623          $  898        $  20,346         $11,536
Intersegment revenue                                           --              --               --              --
                                                         --------          ------        ---------         -------
Total revenue                                              14,623             898           20,346          11,536
                                                         ========          ======        =========         =======

Operating income (loss)
                                                            1,719             155            1,654             302
                                                         ========          ======        =========         =======

Total assets                                               18,460             668           13,997          16,311
                                                         ========          ======        =========         =======
</TABLE>

9.       Mergers and Acquisitions

         In April 1999, in transactions  accounted for under the purchase method
of accounting, we acquired:

         (a) 100% of the outstanding  shares of common stock of Port Consulting,
Inc., an integrator of  information  technology  application  systems and custom
application  development  services in consideration for $621 at closing, and the
assumption of debt of approximately  $579. Up to an additional $2,000 is payable
in each of 2002 and 2004 if certain earnings targets are achieved.

         (b) 100% of the  outstanding  common shares of Hornbuckle  Engineering,
Inc.,  an  integrated  voice  and data  solutions  provider  based in  Monterey,
California,  for $3,680  paid with 555  shares of our  Common  Stock with a fair
value of approximately $2,000 and a cash payment of approximately  $1,700. Up to
an additional  $2,000 is payable in the future if certain  earnings  targets are
achieved.

         (c) 100% of Lynch  Marks &  Associates,  Inc.,  a  network  integration
company  based in Berkley,  California  in exchange for 773 shares of our Common
Stock with a fair value of $2,526 and up to an additional  $3,200 payable in the
future if certain earnings targets are achieved.

         (d) 100% of STR, Inc., a software solutions company based in Cleveland,
Ohio in exchange  for 932 shares of our Common Stock with a fair value of $3,050
and up to an additional $8,000 payable in the future if certain earnings targets
are achieved.

         These four acquisitions were accounted for using the purchase method of
accounting.  Fair value of net  assets  acquired  and  liabilities  assumed  was
$1,029, resulting in goodwill of $8,898. This goodwill will be amortized over 20
years.

         In May 1999, the Company  entered into an agreement to merge its wholly
owned Canadian  subsidiary,  TigerTel  Services  Limited,  with Contour  Telecom
Management,  Inc., a Canadian company. The Company received, in a reverse merger
transaction, 19,769 shares of Contour's common stock, representing approximately
75%  of  the  total  outstanding  shares,  with  a fair  value  of  $5,627.  The
transaction  was accounted  for under the purchase  method of  accounting.  Fair
value of net assets  acquired  and  liabilities  assumed was $875,  resulting in
goodwill of $4,752. This goodwill will be amortized over 20 years.


                                       13
<PAGE>


                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)

         In June 1999, our subsidiary  Intellesale.com,  Inc.,  purchased all of
the shares of Bostek,  Inc.  and Micro  Components  International,  Incorporated
(collectively,  "Bostek")  for  $25,200,  of which  $10,200  was paid in cash at
closing.  Upon a successful initial public offering of Intellesale.com,  $10,000
will be payable in stock of  Intellesale.com  and the  remaining  amount will be
payable in cash over  time.  In the event an initial  public  offering  does not
occur,  the $10,000 will be payable in cash. An additional  $5,000 is contingent
upon the  achievement  of  certain  earnings  targets.  Bostek is engaged in the
business of acquiring  open-box and  off-specification  computer  equipment  and
selling  such  equipment,  using the internet and other  selling  channels.  The
transaction  was accounted  for under the purchase  method of  accounting.  Fair
value of net assets  acquired and liabilities  assumed was $3,747,  resulting in
goodwill of $21,458. This goodwill will be amortized over 20 years.

         Total assets acquired, including goodwill, during the second quarter of
1999 are summarized as follows:

Purchase price                                                  $40,759
Net assets acquired                                               5,650
                                                             -----------
Goodwill                                                        $35,109
                                                             ===========

         Unaudited pro forma results of operations for the six months ended June
30, 1999 and 1998 are included below.  Such pro forma  information  assumes that
the  above   transactions   had  occurred  as  of  January  1,  1999  and  1998,
respectively.

                                                      Six Months Ended June 30,
                                                         1999            1998
                                                      -----------  -------------
Revenues                                                $178,205        $149,223
Income (loss) before extraordinary loss                   (1,286)          2,909
Net income (loss)                                         (1,446)          2,909

10.      Amendments to Purchase Agreements

          In the second  quarter of 1999,  the Company  settled put options that
were entered into with the selling  shareholders  of various  companies in which
the Company  acquired a less than 100% interest.  The Company agreed to pay $3.9
million in a combination of cash and stock of one of the Company's subsidiaries,
Intellesale.com, in exchange for the remaining ownership interest.

          Several of the purchase  agreements for the  subsidiaries  contained a
provision  whereby the seller could obtain additional  "earnout  paymnents" upon
achievement of certain  earnings  targets.  The Company  entered into agreements
during the second  quarter of 1999 to fix the amount of these  payments  at $6.4
million in a combination of cash and stock of Intellesale.com.

          The above settlements are contingent upon the successful completion of
a planned public offering of Intellesale.com  within one year of the date of the
settlement.



                                       14
<PAGE>

                         APPLIED DIGITAL SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)
                                   (Unaudited)


11.       Subsequent Events

          On July 30, 1999, we amended and restated the IBM Agreement to reflect
the  refinancing of our Canadian  subsidiaries'  term debt and revolving  credit
lines with an affiliate of IBM Credit Corporation.  The amended and restated IBM
Agreement  provides for,  amongst other things,  (i) an increase in the Canadian
revolving  line of credit  from  C$8.5  million  to C$9.0  million,  and (ii) an
increase in Term Loan C from C$6.645 million to C$10.0 million. On July 30, 1999
and August 4, 1999,  C$6.0 million and C$4.0 million were borrowed  against Term
Loan C, respectively.






















                                       15
<PAGE>


ITEM 2.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
          RESULTS OF OPERATIONS

         This  discussion  should be read in conjunction  with the  accompanying
consolidated  financial statements and related notes in Item 1 of this report as
well as our Annual  Report on Form 10-K for the year ended  December  31,  1998.
Certain statements made in this report may contain  forward-looking  statements.
For a description of risks and  uncertainties  relating to such  forward-looking
statements, see the Risk Factors sections later in this Item.

OUTLOOK

         Our  objective  is to continue to grow each of our  operating  segments
internally and through acquisitions,  both domestically and abroad. Our strategy
has  been,  and  continues  to be,  to invest  in and  acquire  businesses  that
complement and add to our existing business base. We have expanded significantly
through  acquisitions  in the past and continue to do so. Our financial  results
and cash flows are  substantially  dependent  on not only our ability to sustain
and grow existing businesses,  but to continue to grow through  acquisition.  We
expect to continue to pursue our acquisition  strategy in 1999 and future years,
but there can be no assurance that  management will be able to continue to find,
acquire, finance and integrate high quality companies at attractive prices.


RECENT DEVELOPMENTS

         During  the second  quarter  of 1999,  the  Company  undertook  several
acquisitions. In April 1999, we acquired:

         (a) 100% of the outstanding  shares of common stock of Port Consulting,
Inc., an integrator of  information  technology  application  systems and custom
application development services,

         (b) 100% of the  outstanding  common shares of Hornbuckle  Engineering,
Inc.,  an  integrated  voice  and data  solutions  provider  based in  Monterey,
California,

         (c) 100% of Lynch  Marks &  Associates,  Inc.,  a  network  integration
company based in Berkley, California,

         (d) 100% of STR, Inc., a software solutions company based in Cleveland,
Ohio.

         In May 1999, the Company  entered into an agreement to merge its wholly
owned Canadian  subsidiary,  TigerTel  Services  Limited,  with Contour  Telecom
Management,  Inc., a Canadian company. The Company received, in a reverse merger
transaction, 19,769 shares of Contour's common stock, representing approximately
75% of the total outstanding shares.

         In June 1999, our subsidiary  Intellesale.com,  Inc.,  purchased all of
the shares of Bostek,  Inc.  and Micro  Components  International,  Incorporated
(collectively,  "Bostek").  Bostek  is  engaged  in the  business  of  acquiring
open-box and  off-specification  computer  equipment and selling such equipment,
using the internet and other selling channels.

                                       16
<PAGE>


         All  acquisitions  were  accounted  for  using the  purchase  method of
accounting. Total assets acquired, including goodwill, during the second quarter
of 1999 are summarized as follows:

Purchase price                                                   $40,759
Net assets acquired                                                5,650
                                                               ==========
Goodwill                                                         $35,109
                                                               ==========

          The  Company is  planning to file a  registration  statement  with the
Securities  and Exchange  Commission  (SEC) in  preparation  for the offering of
shares of one of its subsidiaries, Intellesale.com, to the public. In connection
with the  proposed  registration,  in the second  quarter of 1999,  the  Company
settled put options  that were  entered  into with the selling  shareholders  of
various  companies in which the Company acquired a less than 100% interest.  The
Company  agreed  to pay $3.9  million  in a  combination  of cash  and  stock of
Intellesale.com,  in exchange for the remaining ownership  interest.  Several of
the purchase  agreements for the subsidiaries  contained a provision whereby the
seller could obtain  additional  "earnout  payments" upon achievement of certain
earnings targets.  The Company entered into agreements during the second quarter
of 1999 to fix the amount of these  payments at $6.4 million in a combination of
cash and stock of Intellesale.com. The above settlements are contingent upon the
successful  completion of the planned public offering of Intellesale.com  within
one year of the date of the settlement.

         During the second quarter of 1999, several adjustments were made to the
composition of the Telecommunications,  Internet,  Communications Infrastructure
and Non-core divisions to better align the strengths of the respective divisions
with the objectives of those divisions. Prior year information has been restated
to present our reportable segments.

         As part of the Company's  reorganization of its core business into five
reportable  business groups,  the Company has implemented a restructuring  plan.
The restructuring plan includes the exiting of selected lines of business within
the Company's Telecommunications and Application Technology business groups, and
the  associated  write-off of assets.  In the first quarter of 1999, the Company
incurred a  restructuring  charge of $2,236  that  includes  asset  impairments,
primarily software and other intangible assets, of $1,522, lease terminations of
$541, and employee separations of $173. In addition, during the first quarter of
1999,  as  part of the  Company's  core  business  reorganization,  the  Company
realigned  certain  operations  within its  Telecommunications  division and has
recognized impairment charges and other related costs of $314.

The Company  negotiated  the early  retirement  of its line of credit with State
Street  Bank and  Trust  Company  ("State  Street  Debt")  and its  simultaneous
refinancing with IBM Credit  Corporation.  The IBM Credit Corporation  agreement
provides for a revolving credit line of up to $33.5 million, a term loan A of up
$22 million,  a term loan B of up to $35 million,  and term loan C designated in
Canadian  dollars of up to C$10.0  million.  Deferred  financing fees associated
with the State Street Debt were  written off during the second  quarter of 1999.
The total  amount of the write off recorded as an  extraordinary  loss was $160,
net of income taxes.

         Beginning in the fourth  quarter of 1998 and  continuing  into 1999, we
reorganized  into seven operating  segments to more  effectively and efficiently
provide  integrated  communications  products  and  services  to a broad base of
customers.  During the second quarter of 1999, several  adjustments were made to
the composition of the  Telecommunications,  Internet and Non-core  divisions to
better align the strengths of the  respective  divisions  with the objectives of

                                       17
<PAGE>

those  divisions.  Prior year  information  has been  restated  to  present  our
reportable  segments.  The  five  operating  segments  that  represent  our core
competency are:



      o       Telecommunications  -  The  Telecommunications  division  provides
              telephone services and systems,  computer  telephony  integration,
              interactive voice response, call centers and voice messaging.
      o       Network  Infrastructure  -  The  Network  Infrastructure  division
              provides  computer  systems,  local area networks and  application
              servers.
      o       Internet - The Internet  division  provides  electronic  commerce,
              intranet and extranet services and wide area networks.
      o       Communications  Infrastructure - The Communications Infrastructure
              division provides  communications  towers, fiber optics,  cabling,
              power distribution and communications equipment.
      o       Application  Technology  -  The  Application  Technology  division
              provides global  positioning  systems,  satellite  systems,  field
              automation,   asset  management,   corporate   enterprise  access,
              decision support and voice/data technology.

Operating segments outside our core competency are:

      o       Intellesale.com - The Intellesale.com division,  formerly known as
              Inteletek,  purchases and sells new and used  computer  equipment,
              and  provides   peripherals,   components,   consulting,   systems
              integration and transportation of all types of computer systems.
      o       Non-Core - The Non-Core division provides  electrical  components,
              control panels,  design  engineering,  manufacturing  engineering,
              automation systems and vacuum pumps.

                                       18
<PAGE>



RESULTS OF OPERATIONS

         The  following  table   summarizes  our  results  of  operations  as  a
percentage  of revenue for the three and six month  periods  ended June 30, 1999
and 1998 and is derived from the unaudited consolidated statements of operations
in Part I, Item, 1 of this report.
<TABLE>
<CAPTION>


                                                                           Relationship to Revenue
                                                              --------------------------------------------------
                                                                    Three Months Ended         Six Months Ended
                                                                         June 30,                 June 30,
                                                              --------------------------------------------------
     <S>                                                            <C>          <C>          <C>         <C>

                                                                     1999         1998         1999        1998
                                                                        %            %            %           %
     Revenue                                                        100.0        100.0        100.0       100.0
     Cost of goods sold                                              64.0         67.2         64.1        69.5
                                                              --------------------------------------------------
     Gross profit                                                    36.0         32.8         35.9        30.5
     Selling, general and administrative expenses                    29.8         23.0         30.4        22.5
     Depreciation and amortization                                    3.1          2.0          3.0         2.0
     Restructuring and unusual charges                                0.0          0.0          2.0         0.0
                                                              --------------------------------------------------
     Operating income                                                 3.1          7.8          0.5         6.0
     Interest income                                                  0.2          0.2          0.2         0.2
     Interest expense                                                (0.9)        (0.8)        (0.9)       (0.7)
                                                              --------------------------------------------------
     Income (loss) before provision for income taxes,                 2.4          7.2         (0.2)        5.5
         minority interest and extraordinary loss
     Provision for income taxes                                       1.4          2.3          0.3         1.9
                                                              --------------------------------------------------
     Income (loss) before minority interest and                       1.0          4.9         (0.5)        3.6
         extraordinary loss
     Minority interest                                                0.3          0.5          0.4         0.4
                                                              --------------------------------------------------
     Income (loss) before extraordinary loss                          0.7          4.4         (0.9)        3.2
     Extraordinary loss                                               0.2          0.0          0.1         0.0
                                                              ==================================================
     Net income (loss) available to common stockholders               0.5          4.4         (1.0)        3.2
                                                              ==================================================
</TABLE>

Company Overview

Revenue

         Revenue for the three months ended June 30, 1999 was $73.0 million,  an
increase of $19.3  million,  or 35.9%,  from $53.7  million for the three months
ended June 30,  1998.  Revenue for the six months ended June 30, 1999 was $124.5
million,  an increase of $32.1 million, or 34.7%, from $92.5 million for the six
months ended June 30, 1998.

                                       19
<PAGE>


         Revenue  generated  during the three and six months ended June 30, 1999
and 1998 by operating segment was:
<TABLE>
<CAPTION>

                                                              --------------------------------------------------
                                                                    Three Months Ended         Six Months Ended
                                                                         June 30,                 June 30,
                                                              --------------------------------------------------
                                                                    1999         1998         1999        1998
                                                                  -------       ------      -------     -------
     <S>                                                          <C>          <C>         <C>          <C>

     Telecommunications                                           $13,523      $ 8,497     $ 23,532     $15,521
     Network Infrastructure                                         8,501        5,131       12,507      10,577
     Internet                                                       2,121           --        2,121          --
     Communications Infrastructure                                 12,096       11,881       22,389      23,803
     Application Technology                                         7,943        4,585       14,698       6,288
     Intellesale.com                                               24,154       17,874       41,260      28,728
     Non-Core                                                       5,253        6,224       10,170       8,079
     Corporate (including amounts incurred during                    (636)        (512)      (2,149)       (532)
         consolidation)
                                                              --------------------------------------------------
     Consolidated                                                 $72,955      $53,680     $124,528     $92,464
                                                              ==================================================
</TABLE>

         Revenue growth  occurred in almost every division in the second quarter
of 1999 compared to the second  quarter of 1998 and in the six months ended June
30, 1999 compared to the six months ended June 30, 1998. In the  Intellesale.com
division,  revenue  for the three  and six month  periods  ended  June 30,  1999
compared to the three and six month  periods  ended June 30, 1998 grew 35.1% and
43.6%, respectively. Approximately 20.6% and 60.0% came from internal growth for
the three and six month periods,  respectively.  In the  Application  Technology
division,  revenue  for the three  and six month  periods  ended  June 30,  1999
compared to the three and six month  periods  ended June 30, 1998 grew 73.2% and
133.7%,  respectively.  Almost all of this growth came from  companies  acquired
subsequent to March 31, 1998. In the  Telecommunications  division,  revenue for
the three and six month  periods  ended June 30, 1999  compared to the three and
six month  periods  ended  June 30,  1998 grew  59.2% and  51.6%,  respectively.
Approximately  50.0% and 68.8% came from  internal  growth for the three and six
month periods, respectively. The Internet division is a new division in 1999. In
addition to several  acquisitions made after March 31, 1998, the Intellesale.com
division  increased  revenue as a result of the  divisions'  growth of  business
conducted  over  the  Internet  and the  Telecommunications  division  increased
revenue through continued expansion into the Canadian marketplace.

Gross Profit and Margin

         Gross  profit  for the  three  months  ended  June 30,  1999 was  $26.3
million, an increase of $8.7 million, or 49.3%, from $17.6 million for the three
months ended June 30, 1998.  Gross profit for the six months ended June 30, 1999
was $44.7 million,  an increase of $16.6 million,  or 58.9%,  from $28.2 million
for the six months ended June 30, 1998.  As a percentage  of revenue,  the gross
margin was 36.0% and 32.8% for the three  months  ended June 30,  1999 and 1998,
respectively  and was 35.9% and 30.5% for the six months ended June 30, 1999 and
1998, respectively.

                                       20
<PAGE>


         Gross  profit for the three and six months ended June 30, 1999 and 1998
by operating segment was:
<TABLE>
<CAPTION>

                                                              --------------------------------------------------
                                                                    Three Months Ended         Six Months Ended
                                                                         June 30,                  June 30,
                                                              --------------------------------------------------
                                                                    1999         1998         1999        1998
                                                                  -------       ------      -------     -------
     <S>                                                          <C>          <C>          <C>         <C>

     Telecommunications                                           $ 5,606       $4,586      $11,017     $ 8,188
     Network Infrastructure                                         2,833          757        3,654       1,897
     Internet                                                       1,618           --        1,618          --
     Communications Infrastructure                                  2,676        3,093        4,802       4,955
     Application Technology                                         5,538        2,956        9,169       4,266
     Intellesale.com                                                6,514        4,624       11,643       6,537
     Non-Core                                                       1,480        1,686        2,804       2,322
     Corporate    (including    amounts    incurred    during          18          (94)          39          --
         consolidation)                                       --------------------------------------------------
     Consolidated                                                 $26,283      $17,608      $44,746     $28,165
                                                              ==================================================
</TABLE>

         Gross  margin for the three and six months ended June 30, 1999 and 1998
by operating segment was:

<TABLE>
<CAPTION>
                                                              --------------------------------------------------
                                                                    Three Months Ended         Six Months Ended
                                                                         June 30,                 June 30,
                                                              --------------------------------------------------
                                                                    1999         1998         1999        1998
                                                                  -------       ------      -------     -------
     <S>                                                           <C>           <C>          <C>        <C>
                                                                      %            %            %          %
                                                                     ---          ---          ---        ---
     Telecommunications                                             41.5         54.0         46.8       52.8
     Network Infrastructure                                         33.3         14.8         29.2       17.9
     Internet                                                       76.3           --         76.3         --
     Communications Infrastructure                                  22.1         26.0         21.4       20.8
     Application Technology                                         69.7         64.5         62.4       67.8
     Intellesale.com                                                27.0         25.9         28.2       22.8
     Non-Core                                                       28.2         27.1         27.6       28.7
                                                              ------------------------------------------------
     Consolidated                                                   36.0         32.8         35.9       30.5
                                                              ================================================
</TABLE>

         This  significant  dollar  increase is  attributable  to growth through
acquisition of companies acquired after March 31, 1998. The change in percentage
is  primarily a result of the  different  cost  structures  amongst the acquired
companies.  Also affecting the gross margin  percentages were changes within the
business mix and shifts in the competitive marketplace.

         The largest growth of gross profit dollar  contributions  in the second
quarter of 1999 compared to the second quarter of 1998 came from the Application
Technology,  Intellesale.com and Internet divisions.  The Application Technology
division  contributed $5.5 million in gross profit during the three months ended
June 30,  1999,  an increase of $2.5  million or 87.3% over the $3.0 million for
the three months ended June 30, 1998.  This growth was largely a result of a new
acquisition  in  the  second  quarter  of  1999.  The  Intellesale.com  division
contributed  $6.5  million in gross  profit for the three  months ended June 30,
1999,  an increase of $1.9  million or 40.9% over the $4.6 million for the three
months ended June 30, 1998. This increase was a result of the division's  growth
of business conducted over the Internet and a new acquisition made in the second

                                       21
<PAGE>

quarter of 1999. Gross margin percentages in the  Intellesale.com  division have
increased  due to changes in the mix of products  sold and  additional  services
offered as a result of new business lines acquired.  The Internet  division is a
new division in 1999.  The birth of the Internet  division,  with its high gross
margin  percentage  was the largest  factor in the increase of the  consolidated
gross  margin  percentage  to 36.0%  during the three months ended June 30, 1999
compared to 32.8%  during the three  months  ended June 30,  1998.  Gross profit
dollars and gross margin  percentages  increased  in the Network  Infrastructure
division due to acquisitions made in the second quarter of 1999.

         For the first six  months of 1999  compared  to the first six months of
1998,  the largest  growth of gross profit  dollar  contributions  came from the
Intellesale.com,  Application Technology and Telecommunications  divisions.  The
Intellesale.com  division  contributed $11.6 million in gross profit for the six
months ended June 30,  1999,  an increase of $5.1 million or 78.1% over the $6.5
million for the six months  ended June 30, 1998.  This  increase was a result of
the  division's  growth  of  business  conducted  over  the  Internet  and a new
acquisition  made in the second quarter of 1999.  Gross margin  percentages have
increased in the Intellesale.com  division due to changes in the mix of products
sold and additional services offered as a result of new business lines acquired.
The Application Technology division contributed $9.2 million in gross profit for
the six months ended June 30,  1999,  an increase of $4.9 million or 114.9% over
the $4.3  million for the six months ended June 30,  1998.  This  increase was a
result  of  new  companies   acquired   subsequent   to  March  31,  1998.   The
Telecommunications  division  contributed  $11.0 million in gross profit for the
six months  ended June 30,  1999,  an increase of $2.8 million or 34.6% over the
$8.2  million for the six months  ended June 30,  1998.  This growth came mostly
from the  division's  continued  expansion into the Canadian  marketplace,  both
through internal growth and via  acquisition.  The decreases in the gross margin
percentage  in the  Telecommunications  division  are a result of the  continued
overall competitive  pressures experienced in the  telecommunications  industry.
Gross  profit  dollars and gross  margin  percentages  increased  in the Network
Infrastructure division due to acquisitions made in the second quarter of 1999.

Selling, General and Administrative Expense

         Selling,  general and administrative expense for the three months ended
June 30, 1999 was $21.7  million,  an increase of $9.4 million,  or 76.2%,  from
$12.3  million for the three months ended June 30,  1998.  Selling,  general and
administrative expense for the six months ended June 30, 1999 was $37.8 million,
an increase of $17.0  million,  or 81.5%,  from $20.8 million for the six months
ended  June  30,  1998.  As  a  percentage  of  revenue,  selling,  general  and
administrative  expense was 29.8% and 23.0% for the three  months ended June 30,
1999 and 1998,  respectively  and was 30.4% and 22.5% for the six  months  ended
June 30, 1999 and 1998, respectively.

                                       22
<PAGE>


          Selling,  general  and  administrative  expense  for the three and six
months ended June 30, 1999 and 1998 by operating segment was:

<TABLE>
<CAPTION>
                                                                   --------------------------------------------
                                                                    Three Months Ended       Six Months Ended
                                                                         June 30,                June 30,
                                                                   --------------------------------------------
                                                                    1999         1998         1999        1998
                                                                   ------       ------      -------     -------
     <S>                                                           <C>          <C>         <C>         <C>
     Telecommunications                                            $ 4,928      $ 2,902     $ 9,605     $ 6,085
     Network Infrastructure                                          2,007          551       2,605       1,071
     Internet                                                        1,321           --       1,324          --
     Communications Infrastructure                                   1,886        1,686       3,830       2,993
     Application Technology (1)                                      4,696        2,238       8,014       3,311
     Intellesale.com                                                 4,860        3,004       7,522       4,038
     Non-Core                                                        1,121        1,288       2,113       1,940
     Corporate    (including    amounts    incurred    during          905          664       2,803       1,402
         consolidation) (1)                                        --------------------------------------------
     Consolidated                                                  $21,724      $12,333     $37,816     $20,840
                                                                   ============================================

<FN>

- ----------------
1.       Excludes  restructuring  and unusual charges  incurred in the first six
         months  of  1999 of $348 in the  Application  Technology  division  and
         $2,202 in the corporate overhead expense.

</FN>
</TABLE>

         Selling,  general and administrative expense as a percentage of revenue
for the three and six months ended June 30, 1999 and 1998 by  operating  segment
was:
<TABLE>
<CAPTION>

                                                                  -------------------------------------------
                                                                    Three Months Ended       Six Months Ended
                                                                         June 30,                 June 30,
                                                                  -------------------------------------------
                                                                    1999         1998        1999        1998
                                                                  -------       ------      ------      -----
     <S>                                                          <C>            <C>          <C>        <C>
                                                                      %            %            %          %
                                                                    ----         ----         ----       ----
     Telecommunications                                             36.4         34.2         40.8       39.2
     Network Infrastructure                                         23.6         10.7         20.8       10.1
     Internet                                                       62.3           --         62.3         --
     Communications Infrastructure                                  15.6         14.2         17.1       12.6
     Application Technology (1)                                     59.1         48.8         54.5       52.7
     Intellesale.com                                                20.1         16.8         18.2       14.1
     Non-Core                                                       21.3         20.7         20.8       24.0
                                                                  -------------------------------------------
     Consolidated (1)                                               29.8         23.0         30.4       22.5
                                                                  ===========================================

<FN>

- --------------
1.        Excludes  restructuring  and unusual charges incurred in the first six
          months of 1999 of 0.3% in the Application Technology division and 1.8%
          in the corporate overhead expense.

</FN>
</TABLE>

         The  increased  dollars  spent on selling, general  and  administrative
expenses  is  partially  a result of several  acquisitions  made after March 31,
1998. Acquisitions were made in the Network Infrastructure, Intenet, Application
Technology and Intellesale.com divisions. In addition,  investments were made in
the Intellesale.com  division related to the growth of the Internet business and
in the  Telecommunications  division to fuel the  expansion  into  Canada.  As a
percentage of revenue, the increase is due to the strengthening of the corporate
infrastructure and additional costs incurred as part of our reorganization  into
seven business segments.  Also contributing to the changes in percentage are the
different cost structures amongst the acquired companies.

                                       23
<PAGE>

Depreciation and Amortization

         Depreciation and  amortization  expense for the three months ended June
30, 1999 was $2.3  million,  an increase of $1.2 million,  or 108.2%,  from $1.1
million for the three months ended June 30, 1998.  Depreciation and amortization
expense for the six months ended June 30, 1999 was $3.8 million,  an increase of
$2.0  million,  or 110.4%,  from $1.8  million for the six months ended June 30,
1998.  The  increase in expense is due to  depreciation  on assets of  companies
acquired  subsequent to March 31, 1998 and to additional  purchases of property,
plant and equipment of existing  companies.  Amortization  expense is associated
with the Company's  intangible assets and goodwill from acquired companies.  The
increase  in  amortization  expense  is  predominantly  a result  of  additional
goodwill  associated with companies acquired subsequent to March 31, 1998. As of
June 30, 1999 the Company has goodwill of $78.3 million which is being amortized
over a period of 20 years.

          Depreciation  and  amortization  expense  for the three and six months
ended June 30, 1999 and 1998 by operating segment was:


<TABLE>
<CAPTION>

                                                                    ------------------------------------------
                                                                    Three Months Ended        Six Months Ended
                                                                         June 30,                 June 30,
                                                                    ------------------------------------------
                                                                     1999         1998        1999       1998
                                                                    ------       ------      -------    ------
     <S>                                                            <C>         <C>          <C>        <C>
     Telecommunications                                             $  393      $  170       $  662     $  229
     Network Infrastructure                                             30           9           35         17
     Internet                                                           23          --           23         --
     Communications Infrastructure                                     159         133          281        238
     Application Technology                                            399         284          746        480
     Intellesale.com                                                    88          64          185        108
     Non-Core                                                          160         118          304        150
     Corporate (including amounts incurred during                    1,023         314        1,525        565
         consolidation)
                                                                    ------      ------       ------     ------
     Consolidated                                                   $2,275      $1,092       $3,761     $1,787
                                                                    ======      ======       ======     ======
</TABLE>

Restructuring and Unusual Charges

         As part of the Company's  reorganization of its core business into five
reportable  business groups,  the Company has implemented a restructuring  plan.
The restructuring plan includes the exiting of selected lines of business within
the Company's Telecommunications and Application Technology business groups, and
the associated  write-off of assets. The restructuring charge of $2,236 includes
asset  impairments,  primarily  software and other intangible assets, of $1,522,
lease  terminations  of $541,  and employee  separations  of $173.  In addition,
during  the  first  quarter  of 1999,  as part of the  Company's  core  business
reorganization,   the   Company   realigned   certain   operations   within  its
Telecommunications  division  and has  recognized  impairment  charges and other
related costs of $314.

Operating Income (Loss)

         Operating  income for the three  months  ended  June 30,  1999 was $2.3
million,  a decrease of $1.9 million,  or 45.4%, from $4.2 million for the three
months ended June 30, 1998.  Operating  income for the six months ended June 30,
1999 was $0.6 million,  a decrease of $4.9 million,  or 88.8%, from $5.5 million

                                       24
<PAGE>

for the six months ended June 30, 1998. Changes in operating income are a result
of the factors discussed above.

         Excluding the $2.6 million  restructuring and unusual charges mentioned
above, operating income for the six months ended June 30, 1999 was $3.2 million.

          Operating income (loss) during the three and six months ended June 30,
1999 and 1998 by operating segment was:

<TABLE>
<CAPTION>
                                                                  --------------------------------------------
                                                                    Three Months Ended        Six Months Ended
                                                                         June 30,                June 30,
                                                                  --------------------------------------------
                                                                    1999         1998         1999       1998
                                                                  -------       ------      -------     ------
     <S>                                                          <C>          <C>          <C>        <C>
     Telecommunications                                           $  285       $1,514       $  750     $1,874
     Network Infrastructure                                          796          197        1,014        809
     Internet                                                        274           --          274         --
     Communications Infrastructure                                   631        1,274          691      1,724
     Application Technology (1)                                      443          434          409        475
     Intellesale.com                                               1,566        1,556        3,936      2,391
     Non-Core                                                        198          280          387        232
     Corporate    (including    amounts    incurred    during     (1,909)      (1,072)      (4,291)    (1,967)
         consolidation) (1)
                                                                  --------------------------------------------
     Consolidated                                                 $2,284       $4,183       $3,170     $5,538
                                                                  ============================================

<FN>

- -------------
1.       Excludes  restructuring  and unusual charges  incurred in the first six
         months  of  1999 of $348 in the  Application  Technology  division  and
         $2,202 in the corporate overhead expense.

</FN>
</TABLE>

          Operating  income as a  percentage  of  revenue  for the three and six
months ended June 30, 1999 and 1998 by operating segment was:

<TABLE>
<CAPTION>

                                                                  -------------------------------------------
                                                                    Three Months Ended       Six Months Ended
                                                                         June 30,                June 30,
                                                                  -------------------------------------------
                                                                    1999         1998         1999       1998
                                                                      %            %            %          %
                                                                    ----         ----         ----       ----
      <S>                                                          <C>           <C>          <C>        <C>

     Telecommunications                                              2.1         17.8          3.2       12.1
     Network Infrastructure                                          9.4          3.8          8.1        7.6
     Internet                                                       12.9           --         12.9         --
     Communications Infrastructure                                   5.2         10.7          3.1        7.2
     Application Technology (1)                                      5.6          9.5          2.8        7.6
     Intellesale.com                                                 6.5          8.7          9.5        8.3
     Non-Core                                                        3.8          4.5          3.8        2.9
                                                                  -------------------------------------------
     Consolidated (1)                                                3.1          7.8          2.5        6.0
                                                                  ===========================================

<FN>
- -------------
1.        Excludes  restructuring  and unusual charges incurred in the first six
          months of 1999 of 0.3% in the Application Technology division and 1.8%
          in the corporate overhead expense.

</FN>
</TABLE>

                                       25
<PAGE>

Interest Income and Expense

         Interest  income was $0.1  million for the three  months ended June 30,
1999 and 1998 and was $0.3  million and $0.2  million  for the six months  ended
June 30, 1999 and 1998,  respectively.  Interest income is earned primarily from
short term investments and notes receivable.

         Interest expense was $0.7 million and $0.4 million for the three months
ended June 30, 1999 and 1998, respectively and was $1.1 million and $0.7 million
for the six months ended June 30, 1999 and 1998, respectively.  Interest expense
is principally associated with revolving credit lines and notes payable.

Income Taxes

         We had an  effective  income  tax rate of 58.5% and 31.7% for the three
months ended June 30, 1999 and 1998,  respectively  and 34.2% for the six months
ended  June 30,  1998.  For the six  months  ended  June 30,  1999,  there was a
provision of $0.4 million on a pre-tax loss of $0.2 million. The fluctuations in
the tax rate during 1999 are a result of the loss  arising in the first  quarter
of 1999,  primarily due to the $2.6 million  restructuring  and unusual  charges
mentioned above, and the effect of various State income tax laws. Changes in the
effective  rate also  arise  from the  effect  of  purchase  accounting  and the
resulting  amortization of goodwill,  which is substantially  non-deductible for
income tax purposes.

Extraordinary Loss

          In  connection  with the early  retirement  of the  Company's  line of
credit with State Street Bank and Trust Company and its simultaneous refinancing
with IBM Credit  Corporation,  deferred financing fees associated with the State
Street Bank and Trust  agreement  were written off during the second  quarter of
1999. The total amount of the write off classified as an extraordinary  loss was
$160, net of income taxes.


LIQUIDITY AND CAPITAL RESOURCES

         As of June 30, 1999, cash and cash equivalents totaled $5.6 million, an
increase of $1.0 million,  or 22.4% from $4.6 million at December 31, 1998. Cash
of $2.9  million and $0.9  million was used in  operations  during the first six
months of 1999 and 1998, respectively. Excluding assets and liabilities acquired
or assumed in connection with acquisitions, cash used in the first six months of
1999  was due to the  net  loss,  after  adjusting  for  non-cash  expenses  and
increases in accounts  receivable,  inventories and accounts payable and accrued
expenses.  Accounts  receivable  increased  $4.8  million,  or 13.9%  from $34.4
million  at  December  31,  1998 as a result  of  increased  levels of sales and
slightly slower  collections.  Inventories  increased by $5.8 million,  or 28.1%
from $20.7 million at December 31, 1998. This increase was related  primarily to
the  growth in sales over the  Internet  within  the  Intellesale.com  division.
Accounts payable and accrued expenses  increased by $4.8 million,  or 18.1% from
$26.4 million at December 31, 1998 due to the higher  inventory levels discussed
above.  Excluding assets and liabilities  acquired or assumed in connection with
acquisitions, cash used in the first six months of 1998 was primarily due to net
income,  after  adjusting  for  non-cash  expenses,  and  increases  in accounts
receivable,  inventories and prepaid expenses of $3.0 million,  $1.8 million and
$1.1 million, respectively.

         Investing activities used cash of $19.4 million and $2.8 million during
the first six months of 1999 and 1998, respectively.  In the first six months of
1999,  cash of $15.8  million was used to pay for the cost of asset and business
acquisitions,  $1.1  million  was spent on other  assets  and  payments  of $2.6

                                       26
<PAGE>

million  were made for property  and  equipment.  During the first six months of
1998, $1.9 million was used to purchase property and equipment, $1.3 million was
paid for other  assets and $0.3  million was loaned to officers of the  Company.
This use of cash was  partially  offset by  proceeds  from the cost of asset and
business acquisitions (net of cash balances acquired) totaling $0.7 million.

          Financing  activities  provided cash of $23.3 million and $1.3 million
during the first six months of 1999 and 1998, respectively. During the first six
months of 1999,  $44.8  million  was raised  through  long term debt,  which was
offset  mainly by payments of $11.1  million on notes  payable,  $7.3 million on
long term debt and $3.1 million in other financing  costs.  During the first six
months of 1998,  $2.4 million was raised  through the issuance of common shares,
$0.9  million  was raised  through  long term debt and $0.5  million  was raised
through notes  payable.  These sources of cash were offset mostly by payments of
$2.1  million  on long term debt and $0.2  million  paid for the  redemption  of
preferred shares.

         One of our stated  objectives  is to maximize  cash flow, as management
believes positive cash flow is an indication of financial strength. However, due
to  our   significant   growth  rate,  our  investment   needs  have  increased.
Consequently,  we may continue,  in the future,  to use cash from operations and
may continue to finance this use of cash through  financing  activities  such as
the sale of common stock and/or bank borrowing, if available.

          In August,  1998,  we entered  into a $20 million  line of credit with
State Street Bank and Trust Company secured by all of our domestic assets at the
prime lending rate or at the London  Interbank  Offered Rate, at our discretion.
In February  1999,  the amount of the credit  available  under the  facility was
increased to $23 million.

         On May 25, 1999, we entered into a Term and Revolving  Credit Agreement
with IBM Credit Corporation (the "IBM Agreement"). On May 26, 1999 we repaid the
amount due to State Street Bank and Trust  Company.  On July 30,  1999,  the IBM
Agreement was amended and restated to reflect the refinancing of the debt of our
Canadian  subsidiaries.  The  Amended and  Restated  Term and  Revolving  Credit
Agreement provides for:

          (a)  a revolving  credit line of up to $33.5  million,  designated  as
               follows:  (i) a USA  revolving  credit line of up to $22 million,
               (ii) a Canadian revolving credit line of up to $8.5 million,  and
               (iii) a United Kingdom revolving credit line of up to $3 million.

          (b)  a term loan A of up $22 million.

          (c)  a term loan B of up to $35 million, and

          (d)  a term loan C  designated  in  Canadian  dollars  of up to C$10.0
               million.

         The  revolving  credit  line may be used for  general  working  capital
requirements, capital expenditures and certain other permitted purposes. The USA
revolving  credit line bears  interest at the 30-day LIBOR rate plus 1.75%;  the
Canadian  revolving  credit line bears interest at the base rate as announced by
the  Toronto-Dominion  Bank of Canada each month plus 0.1707%;  the UK revolving
credit  line  bears  interest  at the base  rate as  announced  by the  National
Westminster  Bank PLC of England each month plus 1.4207%.  As of August 4, 1999,
the LIBOR  rate was  approximately  5.0% and  approximately  $19.0  million  was
outstanding on the revolving credit line.

                                       27
<PAGE>

         Term  loan A,  which was used to pay off  State  Street  Bank and Trust
Company,  bears interest at the 30-day LIBOR rate plus 1.75%,  will be amortized
in quarterly  installments  over six years and is repayable in full on the third
anniversary of the closing date of the loan. As of August 4, 1999, approximately
$21.1 million was outstanding on this loan.

         Term loan B, which may be used for acquisitions,  bears interest at the
30-day LIBOR rate plus 1.75%,  will be amortized in quarterly  installments over
six years and is repayable in full on the third  anniversary of the closing date
of the loan. As of August 4, 1999,  approximately  $20.4 million was outstanding
on this loan.

         Term loan C, which will be used by our Canadian  subsidiaries  to repay
their outstanding  loans to their existing  lenders,  bears interest at the base
rate as  announced  by the  Toronto-Dominion  Bank of  Canada  each  month  plus
0.1707%,  will be  amortized  in  quarterly  installments  over six years and is
repayable in full on the third  anniversary  of the closing date of the loan. As
of August 4, 1999, approximately $6.7 million was outstanding on this loan.

         The  agreement   contains  standard  debt  covenants  relating  to  the
financial  position and performance as well as restrictions on the  declarations
and payment of  dividends.  As of August 4, 1999,  the Company was in compliance
with all debt covenants.

         As of June 30,  1999,  there  were  45,972,339  shares of Common  Stock
outstanding.  In  addition,  1,352,877  shares of Common  Stock are reserved for
issuance in exchange for the exchangeable shares of ACT-GFX Canada, Inc. and the
exchangeable shares of TigerTel Services Limited (formerly Commstar, Ltd.), both
wholly owned subsidiaries. Since January 1, 1999, we have issued an aggregate of
10,417,253  shares of Common Stock,  of which  5,928,220  shares of Common Stock
were  issued as earnout  payments  in  acquisitions,  2,432,104  were  issued in
connection  with  new  acquisitions,  1,992,263  were  issued  in  exchange  for
exchangeable  shares, and 64,666 shares of Common Stock were issued for services
rendered, including services under employment agreements and employee bonuses.

         We have  entered into earnout  arrangements  with selling  shareholders
under which they are entitled to additional consideration for their interests in
the  companies  they  sold to us.  Under  these  agreements,  assuming  that all
earnouts are  achieved,  and assuming  certain  levels of  profitability  in the
future,  we are contingently  liable for additional  consideration  amounting to
approximately  $4.5 million based on achieved 1999 results,  approximately  $8.3
million  based on achieved 2000  results,  approximately  $10.9 million based on
achieved 2001 results and approximately  $2.0 million in each of the years 2002,
2003 and  2004.  All  amounts  earned  and  payable  have  been  accrued  in the
accompanying  balance  sheets.  During the second  quarter of 1999,  the Company
entered  into  agreements  with  some of the  subsidiaries  to fix  the  earnout
payments  due to such  subsidiaries'  former  shareholders  at $6.4 million in a
combination   of  cash  and  stock  of  one  of  the   Company's   subsidiaries,
Intellesale.com.  These agreements are contingent upon the successful completion
of a planned public offering of  Intellesale.com  within one year of the date of
the agreements.

         We have entered into put options with the selling shareholders of those
companies in which we acquired less than a 100% interest.  These options provide
for us to acquire the remaining portion we do not own after periods ranging from
4 to 5 years from the dates of acquisition at amounts per share  generally equal
to 10% - 20% of the average  annual  earnings  per share of the  company  before
income taxes for,  generally,  a two-year period ending on the effective date of
the put  multiplied by a multiple  ranging from 4 to 5. These  requirements  are
recorded as changes in minority interest based upon current  operating  results.

                                       28
<PAGE>

During the second  quarter of 1999,  the Company agreed to pay $3.9 million in a
combination   of  cash  and  stock  of  one  of  the   Company's   subsidiaries,
Intellesale.com,  in exchange for the remaining ownership interest of certain of
its subsidiaries. These agreements are contingent upon the successful completion
of a planned public offering of  Intellesale.com  within one year of the date of
the agreements.

         Our sources of  liquidity  include,  but are not limited to, funds from
operations and funds  available  under the IBM Agreement.  We may be able to use
additional  bank  borrowings,  proceeds  from the sale of common  and  preferred
shares,  proceeds  from the  exercise  of stock  options and  warrants,  and the
raising of other forms of debt or equity  through  private  placement  or public
offerings.  There  can be no  assurance  however,  that  these  options  will be
available, or if available, on favorable terms. We believe that our current cash
position,  augmented by financing activities, if available, will provide us with
sufficient  resources  to  finance  our  working  capital  requirements  for the
foreseeable  future.  Our capital  requirements  depend on a variety of factors,
including  but not limited to, the rate of increase or decrease in our  existing
business base; the success,  timing, and amount of investment  required to bring
new products on-line; revenue growth or decline; and potential acquisitions.  We
believe  that we have  the  financial  resources  to meet  our  future  business
requirements.

FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISKS

         Certain statements in this Form 10-Q, and the documents incorporated by
reference herein, constitute "forward-looking  statements" within the meaning of
Section  27A of  the  Securities  Act of  1933,  Section  21E of the  Securities
Exchange Act of 1934 and the Private  Securities  Litigation Reform Act of 1995.
Applied  Digital  Solutions  intends  that such  forward-looking  statements  be
subject to the safe harbors created  thereby.  Such  forward-looking  statements
involve known and unknown risks, uncertainties and other factors which may cause
our actual results,  performance or achievements to be materially different from
any future  results,  performance or  achievements  expressed or implied by such
forward-looking  statements.  Such factors include, among others, the following:
our continued  ability to sustain our growth  through  product  development  and
business  acquisitions;  the  successful  completion  and  integration of future
acquisitions;  the  ability  to hire and  retain key  personnel;  the  continued
development  of  technical,   manufacturing,  sales,  marketing  and  management
capabilities;  relationships  with  and  dependence  on  third-party  suppliers;
anticipated competition;  uncertainties relating to economic conditions where we
operate;   uncertainties   relating  to  government  and  regulatory   policies;
uncertainties  relating to customer plans and commitments;  rapid  technological
developments and obsolescence in the industries in which we operate and compete;
potential  performance issues with suppliers and customers;  governmental export
and import policies;  global trade policies;  worldwide  political stability and
economic  growth;  the  highly  competitive  environment  in which  we  operate;
potential entry of new,  well-capitalized  competitors into our markets; changes
in our capital  structure  and cost of capital;  and  uncertainties  inherent in
international operations and foreign currency fluctuations. The words "believe",
"expect",  "anticipate",  "intend" and "plan" and similar  expressions  identify
forward-looking statements. Readers are cautioned not to place undue reliance on
these forward-looking statements,  which speak only as of the date the statement
was made.

Risk Factors

         In addition to the other information  contained  herein,  the following
factors  should be  considered  carefully  in  evaluating  our  company  and its
business.

                                       29
<PAGE>

Competition

         Each segment of our business is highly competitive,  and it is expected
that  competitive  pressures will  continue.  Many of our  competitors  have far
greater financial, technological,  marketing, personnel and other resources. The
areas that we have identified for continued growth and expansion are also target
market segments for some of the largest and most strongly capitalized  companies
in the United States,  Canada and Europe. There can be no assurance that we will
have the financial, technical, marketing and other resources required to compete
successfully in this environment in the future.


Uncertainty of Future Financial Results

         While we have been  profitable for the last three fiscal years,  future
financial results are uncertain. There can be no assurance that we will continue
to be operated in a profitable manner.  Profitability depends upon many factors,
including the success of our various  marketing  programs,  the  maintenance  or
reduction  of expense  levels and our  ability to  successfully  coordinate  the
efforts of the different segments of our company and its business.

Future Sales of and Market for the Shares

         Although we previously  announced  that we intended to limit the use of
stock  in  future  acquisitions  and to  focus  on  cash  transactions,  we have
effected,  and may  continue to effect,  acquisitions  or  contract  for certain
services  through the issuance of Common Stock or other equity  securities as we
have typically  done in the past. In addition,  we have agreed to certain "price
protection"  provisions in acquisition agreements which may result in additional
shares of common stock being issued to selling  shareholders as of the effective
date of the  registration  of the shares  such  selling  shareholder  previously
received as consideration. Such issuances of additional securities may be viewed
as being dilutive of the value of the Common Stock in certain  circumstances and
may have an adverse impact on the market price of the Common Stock.

Risks Associated with Acquisitions and Expansion

         We have  engaged  in a  continuing  program  of  acquisitions  of other
businesses  which are considered to be  complementary  to our lines of business,
and it is anticipated that such  acquisitions  will continue to occur. Our total
assets were approximately $208 million as of June 30, 1999 and $124 million, $61
million,  $33 million and $4 million as of December  31,  1998,  1997,  1996 and
1995,  respectively.  Our revenue  was  approximately  $125  million for the six
months ended March 31, 1999 and approximately  $207 million,  $103 million,  $20
million and $2 million for the years ended  December  31, 1998,  1997,  1996 and
1995, respectively. Managing these dramatic changes in the scope of the business
will present  ongoing  challenges to  management,  and there can be no assurance
that  our  operations  as  currently  structured,   or  as  affected  by  future
acquisitions, will be successful.

         We may  require  substantial  additional  capital,  and there can be no
assurance as to the  availability  of such  capital  when needed,  nor as to the
terms on which such capital might be made available to us.

         It is our policy to retain existing  management of acquired  companies,
under  the  overall  supervision  of  senior  management.  The  success  of  the
operations  of  these  subsidiaries  will  depend,  to a  great  extent,  on the
continued efforts of the management of the acquired companies.


                                       30
<PAGE>

Dependence on Key Individuals

         Our future success is highly  dependent upon our ability to attract and
retain qualified key employees.  We are organized with a small senior management
team, with each of our separate operations under the day-to-day control of local
managers.  If we  were  to  lose  the  services  of any  member  of our  central
management  team, the overall  operations could be adversely  affected,  and the
operations of any of the individual  facilities  could be adversely  affected if
the services of the local managers should be  unavailable.  We have entered into
employment  contracts  with key officers and employees of senior  management and
certain subsidiaries. The agreements are for periods of one to ten years through
June 2009.  Some of the employment  contracts  also call for bonus  arrangements
based on earnings.

Lack of Dividends on Common Stock; Issuance of Preferred Stock

         We do not have a history of paying  dividends on our Common Stock,  and
there can be no assurance that such  dividends  will be paid in the  foreseeable
future.  Under the terms of the IBM  Agreement,  there are  restrictions  on the
declaration and payment of dividends. We intend to use any earnings which may be
generated to finance the growth of the  businesses.  Our Board of Directors  has
the  right to  authorize  the  issuance  of  preferred  stock,  without  further
stockholder approval, the holders of which may have preferences as to payment of
dividends.

Possible Volatility of Stock Price

         Our Common Stock is quoted on the Nasdaq Stock  Market(R),  which stock
market has  experienced  and is likely to experience  in the future  significant
price and volume  fluctuations  which could adversely affect the market price of
our Common Stock without regard to our operating  performance.  In addition,  we
believe that factors such as the significant  changes to the business  resulting
from  continued  acquisitions  and  expansions,  quarterly  fluctuations  in the
financial  results or cash flows,  shortfalls in earnings or sales below analyst
expectations,  changes in the  performance of other companies in the same market
sectors and the  performance  of the overall  economy and the financial  markets
could cause the price of our Common Stock to fluctuate substantially.

YEAR 2000 COMPLIANCE

         Background.  Some  computers,  software,  and other  equipment  include
programming  code in which calendar year data is abbreviated to only two digits.
As a result of this design decision, some of these systems could fail to operate
or fail to produce correct  results if "00" is interpreted to mean 1900,  rather
than 2000.  These  problems  are widely  expected to increase in  frequency  and
severity  as the year  2000  approaches,  and are  commonly  referred  to as the
"Millenium Bug" or "Year 2000 problem".

         Assessment. The Year 2000 problem could affect computers, software, and
other  equipment  used,  operated,  or  maintained  by us.  Accordingly,  we are
reviewing our internal computers,  software,  applications and related equipment
and our systems other than  information  technology  systems to ensure that they
will be Year  2000  compliant.  We  believe  that our  Year  2000  plan  will be
completed in all material  respects prior to the  anticipated  Year 2000 failure
dates. We spent approximately  $200,000 in 1998 on our Year 2000 compliance plan
and estimate an additional $450,000 will be spent in 1999, most of which relates

                                       31
<PAGE>

to new equipment.  There can be no assurance however,  that the total costs will
be limited to this amount.

         Software Sold to Consumers.  We are in the process of  identifying  all
potential  Year 2000 problems  with any of the software  products we develop and
market.  However,  we believe that it is not possible to determine with complete
certainty  that all Year 2000 problems  affecting our software  products will be
identified or corrected due to the  complexity of these  products.  In addition,
these  products  interact with other third party vendor  products and operate on
computer systems which are not under our control. For non-compliant products, we
are providing  recommendations  as to how an organization  may address  possible
Year 2000 issues  regarding  that  product.  Software  updates are available for
most,  but not  all,  known  issues.  Such  information  is the  most  currently
available  concerning  the  behavior of our  products  and is  provided  "as is"
without   warranty  of  any  kind.   However,   variability  of  definitions  of
"compliance"  with the Year  2000 and of  different  combinations  of  software,
firmware,  and hardware may lead to lawsuits against us. The outcome of any such
lawsuits and the impact on our financial  results of  operations,  cash flow and
financial position are not estimable at this time.

         Internal Infrastructure.  We believe that our major computers, software
applications,  and  related  equipment  used in  connection  with  our  internal
operations  are not  subject to  significant  Year 2000  problems,  because  the
computer  programs  we  use  are  primarily  off-the-shelf,  recently  developed
programs from third-party vendors. We are in the process of obtaining assurances
from such vendors as to the Year 2000 compliance of their products. Most vendors
are reluctant to provide written  assurances and, although some vendors may make
verbal  assurances of Year 2000  compliance,  there can be no certainty that the
systems utilized will not be affected.  We have assessed all 39 of our operating
locations  and  have  determined  that  25 of the 39  locations  are  Year  2000
compliant.  Of the  remaining  14  locations,  9 are in the process of upgrading
their current systems and 4 are replacing  their systems.  We are in the process
of  evaluating  the  alternatives  for 1 location.  All internal  infrastructure
systems  and  equipment  are  expected  to be Year 2000  compliant  prior to the
anticipated Year 2000 failure dates.

         Systems  Other than  Information  Technology  Systems.  In  addition to
computers and related systems, the operation of office and facilities equipment,
such  as fax  machines,  photocopiers,  telephone  switches,  security  systems,
elevators, and other common devices may be affected by the Year 2000 problem. We
have assessed all 39 of our operating  locations and have  determined that 37 of
the 39 locations are Year 2000  compliant.  The remaining 2 locations are in the
process of upgrading  or  replacing  the current  systems.  All  non-information
technology systems and equipment are expected to be Year 2000 compliant prior to
the anticipated Year 2000 failure dates.

         Suppliers. We have initiated  communications with third party suppliers
of the  major  computers,  software,  and other  equipment  used,  operated,  or
maintained  by us to identify  and, to the extent  possible,  to resolve  issues
involving the Year 2000 problem. However, we have limited or no control over the
actions of these third party  suppliers.  Thus,  while we expect that we will be
able to resolve any significant Year 2000 problems with these systems, there can
be no assurance that these  suppliers will resolve any or all Year 2000 problems
with  these  systems  before the  occurrence  of a  material  disruption  to our
business or any of our customers.  Any failure of these third parties to resolve
Year 2000  problems  with their systems in a timely manner could have a material
adverse effect on our business,  financial condition,  results of operations and
cash flows.

                                       32
<PAGE>

         Internet. As more of our business is conducted over the internet, it is
possible that we experience dispersed,  intermittent telecommunications problems
experienced by local internet  service  providers and their users throughout the
country  and world,  preventing  those  customers  from being able to access our
Web-site.  This could be  combined  with,  or result  from,  intermittent  power
problems  which  could cause  similar  problems  with  accessing  the  Web-site.
Additionally,  many  customers  may be using older systems which may not be Year
2000 compliant,  and this would prevent them from accessing our Web-site.  Under
this  scenario,  we  would  continue  operations,  but  our  Web-site  would  be
inaccessible to the  individuals or groups  affected by these  problems.  If our
credit  card  processors  are not Year  2000  compliant,  we will not be able to
process credit card sales. If our vendors are not Year 2000  compliant,  we will
not be able to obtain  products  from our vendors or our vendors may not be able
to ship  products  sold to our  customers.  In the  event  of  this  worst  case
scenario,  we could lose significant  revenues from customers unable to purchase
from the site,  be unable to ensure  delivery of products  to  customers,  incur
expenses to repair our systems, face interruptions in the work of our employees,
lose advertising revenue and suffer damage to our reputation.

         Contingency  Plans.  At  certain  subsidiaries,  where  we  feel  it is
necessary,   we  are  preparing   contingency  plans  relating  specifically  to
identified  Year 2000 risks and  developing  cost  estimates  relating  to these
plans.  Contingency  plans may include  stockpiling  raw  materials,  increasing
inventory  levels,  securing  alternate  sources of supply and other appropriate
measures.  We anticipate  completion of the Year 2000 contingency plans prior to
the anticipated Year 2000 failure dates.  Once developed,  Year 2000 contingency
plans  and  related  cost  estimates  will be  tested in  certain  respects  and
continually refined as additional information becomes available.

         Most Likely  Consequences of Year 2000 Problems.  We expect to identify
and resolve all Year 2000 problems that could  materially  adversely  affect our
business operations and cash flows.  However, we believe that it is not possible
to determine  with  complete  certainty  that all Year 2000  problems  have been
identified  or  corrected.  The number of devices that could be affected and the
interactions  among these  devices are simply too  numerous.  In  addition,  one
cannot accurately predict how many Year 2000 problem-related failures will occur
or the severity, duration, or financial consequences of these perhaps inevitable
failures. As a result, we expect that we may suffer the following consequences:

         1.   A   significant   number   of   operational   inconveniences   and
inefficiencies  for us and our  clients  that may divert  management's  time and
attention  and  financial  and  human  resources  from  its  ordinary   business
activities; and

         2. A  lesser  number  of  serious  system  failures  that  may  require
significant  efforts by us or our  customers  to prevent or  alleviate  material
business disruptions.

         Based on the  activities  described  above,  we do not believe that the
Year 2000 problem will have a material  adverse effect on our business,  results
of  operations  or cash  flows.  The  estimate  of the  potential  impact on our
financial  position,  overall  results of  operations or cash flows for the Year
2000 problem  could change in the future.  The  discussion  of our efforts,  and
management's expectations,  relating to Year 2000 compliance are forward-looking
statements.  Our  ability  to  achieve  Year  2000  compliance  and the level of
incremental costs associated  therewith,  could be adversely  impacted by, among
other things,  the availability  and cost of programming and testing  resources,
vendors' ability to modify  proprietary  software,  and  unanticipated  problems
identified in the ongoing compliance review.

                                       33
<PAGE>

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

          In 1998, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial Accounting Standards (FAS) 133, Accounting for Derivative
Instruments and Hedging Activities. In 1999, the FASB issued FAS 137, Accounting
for Derivative  Instruments  and Hedging  Activities - Deferral of the Effective
Date  of  FAS  133.  We do  not  have  any  derivative  instruments  or  hedging
transactions.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         With our Canadian and United Kingdom  subsidiaries,  we have operations
and sales in  various  regions  of the  world.  Additionally,  we may export and
import to and from other  countries.  Our operations may therefore be subject to
volatility because of currency fluctuations,  inflation and changes in political
and  economic  conditions  in  these  countries.   Sales  and  expenses  may  be
denominated  in local  currencies  and may be affected as currency  fluctuations
affect our product prices and operating costs or those of our competitors.

         We presently do not use any derivative  financial  instruments to hedge
our exposure to adverse  fluctuations in interest rates, foreign exchange rates,
fluctuations  in  commodity  prices or other market  risks,  nor do we invest in
speculative financial instruments.

         Borrowings  under our Credit   Agreement  are at the  London  Interbank
Offered Rate. Such rate is subject to adjustment at any time.













                                       34
<PAGE>


PART II  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

          We and  certain of our  subsidiaries  are  parties  to  various  legal
actions as either  plaintiff or defendant.  In the opinion of management,  these
proceedings will not have a material  adverse effect on the financial  position,
cash flows or overall  trends in our  results.  The  estimate  of the  potential
impact on our financial  position,  overall  results of operations or cash flows
for these  proceedings  could  change in the  future.  We are not subject to any
environmental or governmental proceedings.

         On May 17, 1999,  we were named as  defendants in a suit brought in the
United  States  District  Court for the District of New  Hampshire,  in a matter
styled John H. Martin, Jr. v. Applied Cellular Technology, Inc. The plaintiff, a
former  Vice  President  of sales  and Chief  Operating  Officer  of our  former
subsidiary,  Tech Tools,  Inc., alleges that: (i) we verbally agreed to sell our
controlling  interest in Tech Tools to plaintiff;  (ii) we repudiated  the sale;
and (iii) we caused  Tech  Tools to  commence a wrongful  civil  action  against
plaintiff for conversion and to file a false report against  plaintiff  alleging
plaintiff's  illegal diversion of Tech Tool's funds which subjected plaintiff to
criminal proceedings. Based on these allegations,  plaintiff is seeking monetary
damages in the amount of $20  million.  We believe that  plaintiff's  claims are
without merit and intend to defend ourselves  vigorously.  We do not expect this
litigation to have a material adverse effect on our financial position,  overall
results of operations or cash flows.


















                                       35
<PAGE>


ITEM 2.  CHANGES IN SECURITIES

Recent Sales of Unregistered Securities

         The following table lists all  unregistered  securities sold by us from
January  1, 1999  through  June 30,  1999.  These  shares  were  issued  without
registration  in reliance  upon the  exemption  provided by Section  4(2) of the
Securities Act of 1933, as amended, and Regulation D promulgated thereunder.

<TABLE>
<CAPTION>
                                                                                             Number of
                                                                        Issued                Common
                    Name/Entity/Nature                Note               For                  Shares
         <S>                                           <C>           <C>                    <C>

         The Americom Group, Inc.                       1            Acquisition               106,581
         Advanced Telecommunications, Inc.              1            Acquisition               550,000
         Consolidated Micro Components                 1,2           Acquisition               649,696
         Cra-Tek Company                                5            Acquisition               121,465
         Cybertech Station, Inc.                        1            Acquisition                49,806
         Data Path Technologies, Inc.                  1,2           Acquisition             1,393,230
         GDB Software Services, Inc.                   1,2           Acquisition               627,879
         Hornbuckle Engineering, Inc.                   7            Acquisition               554,563
         Information Products Center, Inc.              1            Acquisition               662,252
         Innovative Vacuum Solutions, Inc.              1            Acquisition               426,213
         Lynch, Marks & Associates, Inc.                6            Acquisition               773,142
         PPL, Ltd.                                      1            Acquisition               929,230
         STR, Inc.                                      6            Acquisition               932,039
         TigerTel Services Limited                      2            Acquisition                43,877
         Winward Electric Service Inc.                  1            Acquisition               533,333
         Charles Phillips                               3         Asset Acquisition              7,018
         Services                                       4              Services                 64,666
                                                                                        ---------------
              Total                                                                          8,424,990
                                                                                        ===============
<FN>
         -----------------
1.        Represents  shares issued in connection with the earnout  provision of
          the Agreement of Sale.
2.        Represents  shares  issued as a  finders  fee in  connection  with the
          acquisition of the company.
3.        Represents shares issued in connection with the acquisition of certain
          assets by one of the Company's subsidiaries, Intellesale.com.
4.        Represents shares issued for professional services or under employment
          or other such agreements.
5.        Represents  shares  issued to a selling  shareholder  to acquire  such
          shareholders minority interest.
6.        Represents  shares issued to the selling  shareholders to acquire such
          shareholders 100% interest in such company.
7.        Represents  shares  issued to the  selling  shareholders,  as  partial
          consideration,  to acquire  such  shareholders  100%  interest in such
          company.

</FN>
</TABLE>

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

          Not Applicable.


                                       36
<PAGE>


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

          An Annual Meeting of Stockholders was held on June 5, 1999 to:

(a)       Elect  three  directors,  one to hold  office  until  the 2000  Annual
          Meeting of  Stockholders  (Group B), and two to hold office  until the
          2002 Annual Meeting of  Stockholders  (Group A), or in each case until
          their respective successors have been elected or appointed. The result
          of the vote to elect the three directors were as follows:

                                                     Votes Received
                                        ----------------------------------------
         Name                   Group      For        Against       Abstentions
         ---------------------- ------- ------------ ----------- ---------------
         Daniel E. Penni          A      26,665,968          --       3,090,206
         Angela M. Sullivan       A      28,274,038          --       4,482,168
         Constance K. Weaver      B      31,464,007          --       1,292,199

(b)       Ratify the  appointment of  PricewaterhouseCoopers  LLP as independent
          auditors of the  Company  for the 1999  calendar  year.  The  proposal
          received  30,739,667  votes for,  1,959,277 votes against,  and 57,262
          abstentions.

(c)       Approve the change of the Company's name to Applied Digital Solutions,
          Inc.  The  proposal  received  31,954,378  votes  for,  763,077  votes
          against, and 38,744 abstentions.

(d)       Approve an amendment  and  restatement  of the  Company's  Articles of
          Incorporation  to  reflect  the name  change.  The  proposal  received
          31,417,791 votes for, 1,252,884 votes against, and 85,524 abstentions.

(e)       Approve the Company's 1999 Flexible Stock Plan. The proposal  received
          9,790,993 votes for, 4,102,439 votes against, and 75,899 abstentions.

(f)       Approve the Company's 1999 Employees Stock Purchase Plan. The proposal
          received  11,617,045  votes for,  2,275,705 votes against,  and 76,581
          abstentions.

(g)       Ratify options  granted under the Company's  1996 Non Qualified  Stock
          Option Plan. The proposal  received  10,451,478  votes for,  3,910,051
          votes against, and 118,527 abstentions.

ITEM 5.   OTHER INFORMATION

          Mergers and Acquisitions

During the second quarter of 1999, the Company undertook  several  acquisitions.
In April 1999, we acquired:

          (a) 100% of the outstanding shares of common stock of Port Consulting,
Inc., an integrator of  information  technology  application  systems and custom
application development services,

          (b) 100% of the outstanding  common shares of Hornbuckle  Engineering,
Inc.,  an  integrated  voice  and data  solutions  provider  based in  Monterey,
California,

                                       37
<PAGE>

         (c) 100% of Lynch  Marks &  Associates,  Inc.,  a  network  integration
company based in Berkley, California,

         (d) 100% of STR, Inc., a software solutions company based in Cleveland,
Ohio.

         In May 1999, the Company  entered into an agreement to merge its wholly
owned Canadian  subsidiary,  TigerTel  Services  Limited,  with Contour  Telecom
Management,  Inc., a Canadian company. The Company received, in a reverse merger
transaction, 19,769 shares of Contour's common stock, representing approximately
75% of the total outstanding shares.

         In June 1999, our subsidiary  Intellesale.com,  Inc.,  purchased all of
the shares of Bostek,  Inc.  and Micro  Components  International,  Incorporated
(collectively,  "Bostek").  Bostek  is  engaged  in the  business  of  acquiring
open-box and  off-specification  computer  equipment and selling such equipment,
using the internet and other selling channels.

         Financing Agreements

          On May 25, 1999, we entered into a Term and Revolving Credit Agreement
with IBM Credit Corporation.  On May 26, 1999 we repaid the full amount borrowed
from State Street Bank and Trust  Company.  On July 30, 1999, we entered into an
Amended  and  Restated  Term and  Revolving  Credit  Agreement  with IBM  Credit
Corporation.  The Amended and Restated  Term and Revolving  Credit  Agreement is
attached hereto as Exhibit 99.1.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits.

         27.1     Financial Data Schedule.

         99.1     Amended and Restated Term and Revolving Credit Agreement dated
                  as of July 30, 1999, among the Registrant,  and certain of its
                  affiliates,  and IBM Credit  Corporation,  and  certain of its
                  affiliates*.

(b)      Reports on Form 8-K.

          The  following  Current Reports on Form 8-K  were filed by the Company
          between April 1, 1999, and the date of this report:

          (1)       On June 2, 1999, the Company filed a Current  Report on Form
                    8-K reporting  that it had entered into a Term and Revolving
                    Credit Agreement with IBM Credit Corporation.

          (2)       On June 11, 1999, the Company filed a Current Report on Form
                    8-K reporting that its subsidiary, Intellesale.com, Inc. had
                    purchased  all of  the  issued  and  outstanding  shares  of
                    Bostek,    Inc.   and   Micro   Components    International,
                    Incorporated.   On  August  12,  1999,   the  Company  filed
                    Amendment  No. 1 to this Form 8-K, and included the required
                    financial statements and pro forma financial information.




- -------------------
*    The  Registrant  agrees to furnish  supplementally  a copy of any  omitted
     attachments and exhibits to this Agreement, on request of the Commission.

                                       38

<PAGE>

                                    SIGNATURE


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


                                    APPLIED DIGITAL SOLUTIONS, INC.
                                    (Registrant)

Date:     August 16, 1999              By:  /S/ DAVID A. LOPPERT
                                           ----------------------------------
                                           David A. Loppert, Vice President,
                                           Treasurer and Chief Financial Officer

















                                       39

<PAGE>


                                  Exhibit Index

Number                       Description of Exhibits

27.1     Financial Data Schedule.

99.1     Amended and Restated Term and Revolving  Credit  Agreement  dated as of
         July 30, 1999 among the Registrant,  and certain of its affiliates, and
         IBM Credit Corporation, and certain of its affiliates*.


















- ---------------------
*    The  Registrant  agrees to furnish  supplementally  a copy of any  omitted
     attachments and exhibits to this Agreement, on request of the Commission.




                                       40

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>



                                                                    Exhibit 27.1
<ARTICLE>                     5
<LEGEND>
FINANCIAL DATA SCHEDULE

         This schedule contains summary financial information extracted from the
Registrant's interim unaudited  consolidated  financial statements as of and for
the six  months  ended  June 30,  1999,  and is  qualified  in its  entirety  by
reference to such financial statements.

</LEGEND>
<CIK>                        0000924642
<NAME>                       Applied Digital Solutions, Inc.

<S>                          <C>
<PERIOD-START>               Jan-01-1999
<PERIOD-TYPE>                6-Mos
<FISCAL-YEAR-END>            Dec-31-1999
<PERIOD-END>                 Jun-30-1999
<CASH>                       5575000
<SECURITIES>                 0
<RECEIVABLES>                55706000
<ALLOWANCES>                 1504000
<INVENTORY>                  31444000
<CURRENT-ASSETS>             97798000
<PP&E>                       35428000
<DEPRECIATION>               16719000
<TOTAL-ASSETS>               207621000
<CURRENT-LIABILITIES>        79313000
<BONDS>                      34404000
        0
                  0
<COMMON>                     46000
<OTHER-SE>                   84583000
<TOTAL-LIABILITY-AND-EQUITY> 207621000
<SALES>                      123669000
<TOTAL-REVENUES>             124528000
<CGS>                        71973000
<TOTAL-COSTS>                79782000
<OTHER-EXPENSES>             44127000
<LOSS-PROVISION>             192000
<INTEREST-EXPENSE>           1135000
<INCOME-PRETAX>              (238000)
<INCOME-TAX>                 442000
<INCOME-CONTINUING>          (680000)
<DISCONTINUED>               0
<EXTRAORDINARY>              160000
<CHANGES>                    0
<NET-INCOME>                 (1304000)
<EPS-BASIC>                (0.03)
<EPS-DILUTED>                (0.03)




</TABLE>



                                                                    Exhibit 99.1

            AMENDED AND RESTATED TERM AND REVOLVING CREDIT AGREEMENT

                                Table of Contents


Section 1. DEFINITIONS; ATTACHMENTS                                            1
1.1.   Special Definitions.                                                    1
1.2.   Other Defined Terms.                                                    9
1.3.   Attachments.                                                            9
Section 2. CREDIT LINE/FINANCE CHARGES/OTHER CHARGES                           9
2.1.   Credit Line.                                                            9
2.2.   R/C Advances.                                                           9
2.3.   Term Loan A Advance.                                                   10
2.4.   Term Loan B Advance.                                                   10
2.5    Term Loan C Advance                                                    11
2.6    UK Advances                                                            12
2.7.   Finance and Other Charges.                                             12
2.8.   Customer Account Statements.                                           13
2.9.   Shortfall.                                                             13
2.10.  Application of Payments                                                13
2.11   Prepayment and Reborrowing By Customers.                               13
2.12   Currencies                                                             13
2.13   Letter of Credit                                                       13
Section 3. POWER OF ATTORNEY.                                                 14
3.1.   Power of Attorney.                                                     14
Section 4. SECURITY/CHARGING -- COLLATERAL/CHARGED ASSETS                     15
4.1.   Grant/Charges.                                                         15
4.2.   Further Assurances.                                                    15
Section 5. CONDITIONS PRECEDENT                                               15
5.1.   Conditions Precedent to the Effectiveness of this Agreement.           15
5.2.   Conditions Precedent to Each Advance.                                  16
5.3    Post Closing                                                           17
5.4    Canadian and UK Closings                                               17
Section 6. REPRESENTATIONS AND WARRANTIES                                     18
6.1.   Organization and Qualifications.                                       18
6.2.   Rights in Collateral/Charged Assets; Priority of Liens.                18
6.3.   No Conflicts.                                                          18
6.4.   Enforceability.                                                        18
6.5.   Locations of Offices, Records and Inventory.                           19
6.6.   Fictitious Business Names.                                             19
6.7.   Organization.                                                          19
6.8.   No Judgments or Litigation.                                            19
6.9.   No Defaults.                                                           19
6.10.  Labor Matters.                                                         19
6.11.  Compliance with Law.                                                   19
6.12.  ERISA.                                                                 19
6.13.  Compliance with Environmental Laws.                                    20
6.14.  Intellectual Property.                                                 20

                                       1
<PAGE>

6.15.  Licenses and Permits.                                                  20
6.16.  Investment Company.                                                    21
6.17.  Taxes and Tax Returns.                                                 21
6.18.  Status of Accounts.                                                    21
6.19.  Affiliate/Subsidiary Transactions.                                     21
6.20.  Accuracy and Completeness of Information.                              21
6.22.  Indebtedness.                                                          21
Section 7. AFFIRMATIVE COVENANTS                                              21
7.1.   Financial and Other Information.                                       21
7.2.   Location of Collateral/Charged Assets.                                 23
7.3.   Changes in Customer.                                                   23
7.4.   Corporate Existence.                                                   23
7.5.   ERISA.                                                                 23
7.6.   Environmental Matters.                                                 23
7.7.   Collateral/Charged Assets Books and Records/Collateral/Charged
       Assets Audit.                                                          24
7.8.   Insurance; Casualty Loss.                                              24
7.9.   Taxes.                                                                 25
7.10.  Compliance With Laws.                                                  25
7.11.  Fiscal Year.                                                           25
7.12.  Intellectual Property.                                                 25
7.13.  Maintenance of Property.                                               25
7.14.  Collateral/Charged Assets.                                             25
7.15.  Subsidiaries.                                                          26
7.16.  Financial Covenants; Additional Covenants.                             26
7.17.  Guaranty                                                               26
Section 8. NEGATIVE COVENANTS                                                 27
8.1.   Liens.                                                                 27
8.2.   Disposition of Assets.                                                 27
8.3.   Corporate Changes.                                                     28
8.4.   Guaranties.                                                            28
8.5.   Restricted Payments.                                                   28
8.6.   Investments.                                                           28
8.7.   Affiliate/Subsidiary Transactions.                                     28
8.8.   ERISA.                                                                 28
8.9.   Additional Negative Pledges.                                           29
8.10.  Use of Proceeds.                                                       29
8.11.  Indebtedness.                                                          29
8.12.  Loans.                                                                 29
Section 9. DEFAULT                                                            29
9.1.   Event of Default.                                                      29
9.2.   Acceleration.                                                          31
9.3.   Remedies.                                                              31
9.4.   Waiver.                                                                32
Section 10. MISCELLANEOUS                                                     32
10.1.  Term; Termination.                                                     32
10.2.  Indemnification.                                                       33
10.3.  Additional Obligations.                                                33
10.4.  LIMITATION OF LIABILITY.                                               33

                                       2
<PAGE>

10.5.  Alteration/Waiver.                                                     33
10.6.  Severability.                                                          34
10.7.  One Loan.                                                              34
10.8.  Additional Collateral/Charged Assets.                                  34
10.9.  No Merger or Novations.                                                34
10.10. Paragraph Titles.                                                      34
10.11. Binding Effect; Assignment.                                            34
10.12. Notices.                                                               34
10.13. Counterparts.                                                          35
10.14. SUBMISSION AND CONSENT TO JURISDICTION AND CHOICE OF LAW.              35
10.15. JURY TRIAL WAIVER.                                                     36
10.16  Entire Agreement                                                       36
10.17  Non-Cross Guaranties and Non-Cross Collateralization                   36
EXHIBITS/ATTACHMENTS/SCHEDULES                                                39
EXHIBIT 2.3.1    Term Loan A                                                  39
EXHIBIT 2.4.1    Term Loan B                                                  40
EXHIBIT 2.5.1    Term Loan C                                                  41
EXHIBIT 2.3.2    Form Request for Term Loan A                                 42
EXHIBIT 2.4.2    Form Request for Term Loan B                                 43
EXHIBIT 2.5.2    Form Request for Term Loan C                                 44











                                      3
<PAGE>


            AMENDED AND RESTATED TERM AND REVOLVING CREDIT AGREEMENT

         This AMENDED AND  RESTATED  TERM AND  REVOLVING  CREDIT  AGREEMENT  (as
amended, supplemented or otherwise modified from time to time, this "Agreement")
is hereby  made as of this  30th day of July,  1999,  by and  among  IBM  Credit
Corporation  with a place of business at North Castle Drive,  Armonk,  New York,
United States of America ("USA"), a Delaware  corporation,  ("IBM Credit"),  IBM
Financing,  a division  of IBM Canada  Limited  with a place of business at 3600
Steeles  Avenue East,  Markam,  Ontario,  L3R 9Z7 ("IBM  Canada") and IBM United
Kingdom  Financial  Services  Limited whose  registered  office is at PO Box 41,
North  Harbour,  Portsmouth,  Hampshire PO6 3AU  ("IBMUK")  (each a "Lender" and
jointly the  "Lenders"),  Applied  Digital  Solutions,  Inc.  (formerly known as
"Applied Cellular Technology,  Inc.") with a place of business at 400 Royal Palm
Way, Palm Beach, Florida 33480, USA, a Missouri  corporation,  ("USA Customer"),
Ground Effects Ltd. with a place of business at 2875 St. Ethane Blvd.,  Windsor,
Ontario NEW 5B1, Canada,  Tigertel Inc. (to be known as TigerTel Inc.,  formerly
known as  Contour  Telecom  Management  Inc.)  (to be  referred  hereinafter  as
TigerTel  Inc.),  with a place of business at 200-87 Skyway  Avenue,  Etobicoke,
Ontario M9W 6R3,  Canada,  (individually a "Canadian  Customer" and collectively
the "Canadian Customers"), Signal Processors Limited, whose registered office is
at Milton Road,  Cambridge,  CB4 4GJ, England, and Signature Industries Limited,
whose registered office is at Thamesmead, London SE28 0BH, England (individually
an "UK Customer" and collectively  the "UK Customers")  (USA Customer,  Canadian
Customers  and UK  Customers  are each  referred to herein as a  "Customer"  or,
collectively, the "Customers").

                                   WITNESSETH

         WHEREAS,  USA  Customer  and IBM  Credit  entered  into  the  Term  and
Revolving Credit Agreement dated as of May 25, 1999 (the "Existing Agreement");

         WHEREAS,  Customers  have  requested that Lenders amend and restate the
Existing Agreement as set forth in more detail below.

         NOW, THEREFORE, in consideration of the premises and for other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, the parties hereby agree as follows:

                       Section 1. DEFINITIONS; ATTACHMENTS

1.1.  Special  Definitions.   The  following  terms  shall  have  the  following
respective meaning in this Agreement:

"Accounts": with respect to USA Customer; as defined in the U.C.C.; with respect
to a Canadian Customer or UK Customer, all now existing and/or hereafter created
or  arising  accounts  receivable  of such  Customer  arising  but  specifically
including  accounts  arising  from the  acquisition  of  software or the sale of
inventory, and/or performance of services by it, including any interest, finance
charges  and  other  amounts  payable  with  respect  thereto,  and for  greater
certainty  including all monetary  obligations owed to such Customer  including,
without  limitation,  all book  accounts,  book debts,  accounts,  debits,  dues
claims,  choses in action,  and demands of every  nature and kind and  howsoever
arising or secured  which are due or accruing or growing due to such Customer or
owned by such Customer.

"Advance":  any loan or other  extension of credit by any Lender to or on behalf
of any Customer pursuant to this Agreement  including,  without limitation,  (i)
R/C Advances,  (ii) Advances as defined in Attachment 2 hereto,  (iii) Term Loan
A,  (iv)  Term  Loan B, (v) Term  Loan C and (vi) a  drawing  under a Letter  of
Credit.

                                  Page 4 of 50
<PAGE>

"Affiliate":  with  respect to any Person,  any other  Person (the  "Affiliate")
meeting  one of the  following:  (i) at least 10% of the  Affiliate's  equity is
owned,  directly  or  indirectly,  by such  Person;  (ii) at  least  10% of such
Person's equity is owned, directly or indirectly,  by the Affiliate; or (iii) at
least 10% of such Person's equity and at least 10% of the Affiliate's  equity is
owned, directly or indirectly,  by the same Person or Persons. All of Customers'
officers,  directors,  joint venturers,  and partners shall also be deemed to be
Affiliates of Customers for purposes of this Agreement.

"Agreement":  as defined in the caption.

"Applicable Credit Line": with respect to IBM Credit or USA Customer, USA Credit
Line;  with respect to IBMCanada or Canadian  Customers,  Canadian  Credit Line;
with respect to IBMUK or UK Customers, UK Credit Line.

"Applicable Customer": with respect to IBM Credit, USA Customer; with respect to
IBM Canada, each or both of Canadian Customers;  and with respect to IBMUK, each
or both of UK Customers.

"Applicable Lender": with respect to the USA Customer,  IBM Credit; with respect
to Canadian Customers, IBM Canada; and with respect to UK Customers, IBMUK.

"Applicable R/C Finance Charge": with respect to an R/C Advance to USA Customer,
the USA Finance Charge set forth in Attachment A; with respect to an R/C Advance
to a Canadian  Customer,  the Canadian Finance Charge set forth in Attachment A;
with respect to an Advance to a UK Customer,  the UK Finance Charge set forth in
Attachment A.

"Auditors":  a  nationally  recognized  firm  of  independent  certified  public
accountants or independent chartered accountants,  as applicable,  selected by a
Customer in the country of its incorporation.

"Available  Credit":  with respect to a Customer at any time, (1) the Applicable
Credit Line less (2) the Outstanding  Advances other than the  Outstanding  Term
Loan  A,  Outstanding  Term  Loan B and  Term  Loan C at such  time  owed by the
Customers to Applicable Lender.

"Average Daily Balance": for each Advance for a given period of time, the sum of
the unpaid  principal of such Advance as of each day during such period of time,
divided by the number of days in such period of time.

"Base  Rate":  (1) for  USA  Customer,  as of the  date  of  determination,  the
thirty-day  average of the one-month London Interbank  Offered Rate ("LIBOR") as
published by Bloomberg  for the  previous  calendar  month or, in the event such
average is no longer published by Bloomberg,  such other thirty (30) day average
as IBM Credit may use for determining "LIBOR" in its reasonable discretion.  The
LIBOR is based on a 360 day calendar year, (2) for Canadian Customers, as of the
date  of   determination,   the  annual  rate  of  interest   announced  by  the
Toronto-Dominion  Bank  ("Canadian  Base Rate") as being its  reference  rate of
interest in order to determine  interest rates for loans in Canadian  Dollars to
Canadian  borrowers in effect at the close of business on the last  Business Day
of  the  previous  month,  and  (3)  for  UK  Customers  , as  of  the  date  of
determination,  the  National  Westminster  Bank base  rate ("UK Base  Rate") as
announced  by  National  Westminster  Bank at the close of  business on the last
Business Day of the previous month or, if the National Westminster Bank PLC base
rate  increases  or  decreases 25 basis points or more on any Business Day after
the  last   Business  Day  of  the  previous   month  and  before  the  date  of
determination,  the  published  National  Westminstrer  PLC  base  rate for such
Business Day.

"Business Day": (1) for USA Customer,  any day other than a Saturday,  Sunday or
other day on which  commercial  banks in New York, New York are generally closed

                                  Page 5 of 50
<PAGE>

or on which IBM Credit is closed, (2) for Canadian Customers, any day other than
a Saturday,  Sunday or other day on which commercial banks in Toronto,  Ontario,
Canada are  generally  closed or on which IBM  Canada is closed,  and (3) for UK
Customers,  any  day  other  than a  Saturday,  Sunday  or  other  day on  which
commercial  banks in London,  England are generally  closed or on which IBMUK is
closed.

"Canadian Credit Line":   as defined in Section 2.1.

"Charged Assets":  as defined in Section 4.1.

"Closing Date": the date on which the conditions  precedent to the effectiveness
of this  Agreement  set forth in Section 5.1 hereof are  satisfied  or waived in
writing by Lenders.

"Code":  the Internal Revenue Code of 1986.

"Collateral": Collateral as defined in Attachment 4 and Collateral as defined in
any of the Canadian Security Agreements.

"Compliance Certificate":  a certificate substantially in the form of Attachment
C.

"Canadian Security Agreement":  the Security Agreement dated as of July 30, 1999
between IBM Canada and Ground  Effects Ltd, the Security  Agreement  dated as of
July 30,  1999  between  IBM Canada and  TigerTel  Inc.,  or any other  Security
Agreement  that may be entered into between IBM Canada and a Customer  organized
under the laws of Canada.

"Customer":    as defined in the caption.

"Customer Agent":  as defined in Section 2.2.

"Credit Line":  as defined in Section 2.1.

"Default":  either (1) an Event of Default or (2) any event or condition  which,
but for the requirement  that notice be given or time lapse or both, would be an
Event of Default.

"Delinquency Fee Rate":  as defined on Attachment A.

"Domestic  Subsidiary":  a direct  Subsidiary of the USA Customer,  which direct
Subsidiary is incorporated in the United States or in the District of Columbia.

"Environmental  Laws":  all statutes,  laws,  judicial  decisions,  regulations,
ordinances,  and  other  governmental  restrictions  applicable  to  any  of the
Customers in the United States,  Canada and the United  Kingdom,  as applicable,
relating to pollution,  the protection of the environment,  occupational  health
and safety, or to emissions, discharges or release of pollutants,  contaminants,
hazardous substances or wastes into the environment.

"Environmental  Liability":  any  claim,  demand,  obligation,  cause of action,
allegation,  order,  violation,  injury,  judgment,  penalty  or  fine,  cost or
expense,  resulting from the violation or alleged violation of any Environmental
Laws or the imposition of any Lien pursuant to any Environmental Laws.

                                  Page 6 of 50
<PAGE>

"ERISA":  the Employee Retirement Income Security Act of 1974.

"Event of Default":  as defined in Section 9.1.

"Finance  Charge":  the Applicable R/C Finance  Charge,  the Term Loan A Finance
Charge,  the  Term B  Finance  Charge  or the Term  Loan C  Finance  Charge,  as
applicable.

"Financial   Statements":   the  consolidated  balance  sheet  and  consolidated
statements of  operations  (income  statement),  of cash flows and of changes in
shareholder's  equity,  and the  consolidating  balance sheets and statements of
operations (income statements). of the USA Customer and its Subsidiaries for the
period  specified,  prepared in accordance  with GAAP and consistent  with prior
practices.

"GAAP":  generally  accepted  accounting  principles of the country in which the
relevant Customer or Subsidiary is incorporated as in effect from time to time.

"Governmental Authority": any nation or government, any state or other political
subdivision  thereof,  any province or municipality,  and any entity  exercising
executive,  legislative,  judicial, regulatory or administrative functions of or
pertaining  to  government,  and  any  corporation  or  other  entity  owned  or
controlled  (through  stock or capital  ownership  or  otherwise)  by any of the
foregoing.

"Guarantor": each Domestic Subsidiary as of the Closing Date, each Subsidiary of
a Canadian  Customer or a UK Customer that  guarantees  the  Obligations of such
Customer, and each other Person that becomes a Guarantor from time to time.

"Guaranty":  each  guaranty  entered into by a Guarantor  for the benefit of the
Lenders.

"Hazardous  Substances":  all substances,  wastes,  pollutants,  contaminants or
hazardous or toxic  chemicals or materials,  to the extent subject to regulation
as "hazardous substances" or "hazardous waste" under any Environmental Laws.

"Indebtedness":  with respect to any Person,  (1) all obligations of such Person
for borrowed  money or for the deferred  purchase  price of property or services
(other than trade  liabilities  incurred in the ordinary  course of business and
payable in accordance with customary practices) or which is evidenced by a note,
bond, debenture or similar instrument,  (2) all obligations of such Person under
capital  leases  (including  obligations  under any leases a Customer  may enter
into, now or in the future, with any Lender), (3) all obligations of such Person
in respect of letters of credit,  banker's  acceptances  or similar  obligations
issued or created for the account of such Person, (4) liabilities  arising under
any interest rate  protection,  future,  option swap, cap or hedge  agreement or
arrangement  under  which  such  Person  is a  party  or  beneficiary,  (5)  all
obligations  under guaranties of such Person and (6) all liabilities  secured by
any Lien on any  property  owned by such  Person even though such Person has not
assumed or otherwise become liable for the payment thereof.

"Investment": with respect to any Person (the "Investor"), any investment by the
Investor  in any  other  Person,  whether  by means of share  purchase,  capital
contribution,  purchase or other  acquisition  of a partnership or joint venture
interest, loan, time deposit, demand deposit or otherwise.

"Letter of Credit":  any of the letters of credit that IBM Canada may obtain, at
the request of a Canadian Customer, pursuant to Section 2.13.

"Lien(s)":  any lien, claim, charge, pledge,  security interest,  deed of trust,
mortgage,  other encumbrance or other arrangement having the practical effect of

                                  Page 7 of 50

<PAGE>

the  foregoing,  including  the  interest  of  a  vendor  or  lessor  under  any
conditional sale agreement, capital lease or other title retention agreement.

"Knowledge":  when  included in any  reference to a Customer's  knowledge or its
obtaining  of knowledge  means the actual  knowledge  thereof by the  President,
Chief  Financial  Officer or Treasurer of that  Customer and any  reference to a
Customer's  "learning"  of a  particular  event,  fact  or  circumstance  refers
(without  implying  any duty of inquiry) to  knowledge  (as  referred to in this
Definition)  of  such  event,  fact  or  circumstance  by the  President,  Chief
Financial  Officer or  Treasurer  of the relevant  Customer.  "Material  Adverse
Effect": a material adverse effect (1) on the business,  operations,  results of
operations,  assets,  or financial  condition of the  Customers  when taken as a
whole,  (2) on the  aggregate  value of the  Collateral  or  Charged  Assets  as
applicable  or the  aggregate  amount which  Lenders  would be likely to receive
(after  giving   consideration  to  reasonably  likely  delays  in  payment  and
reasonable  costs of  enforcement)  in the  liquidation  of such  Collateral  or
Charged Assets as applicable when taken as a whole to recover the Obligations in
full,  or (3) on the rights and remedies of Lenders  under this  Agreement  when
taken as a whole.

"Non-Guarantor Subsidiary": a Subsidiary of a Canadian Customer that can not for
reasons of law quaranty the Obligations of such Customer.

"Obligations": all covenants,  agreements,  warranties, duties, representations,
loans, advances, interest (including interest accruing on or after the filing of
any  petition  in   bankruptcy,   or  the   commencement   of  any   insolvency,
reorganization or like proceeding, relating to Customers, whether or not a claim
for post-filing or post-petition interest is allowed in such proceeding),  fees,
reasonable expenses,  indemnities,  liabilities and Indebtedness of any kind and
nature whatsoever now or hereafter arising, owing, due or payable from Customers
to Lenders provided,  however, with reference to each Canadian Customer and each
UK Customer,  the term "Obligations" refers to the foregoing solely with respect
to that particular Customer and not to any other obligations.

"Other Documents":  all security  agreements,  mortgages,  leases,  instruments,
documents, guarantees, schedules of assignment, contracts and similar agreements
executed by a Customer and delivered to Lenders,  pursuant to this  Agreement or
otherwise,  and all  amendments,  supplements  and  other  modifications  to the
foregoing from time to time.

"Other Charges":  as set forth in Attachment A.

"Outstanding Advances": at any time of determination,  the sum of (1) the unpaid
principal  amount of all Advances made by Lenders under this Agreement,  and (2)
any due and unpaid  finance  charge,  fee,  expense or other  amount  related to
Advances charged to Customer's accounts with Lenders.

"Outstanding  R/C Advances":  at any time of  determination,  the sum of (1) the
unpaid  principal  amount  of all R/C  Advances  made  by a  Lender  under  this
Agreement;  (2) any finance charge,  fee, expense or other amount related to R/C
Advances charged to Applicable Customers' accounts with such Lender, and (3) for
the USA  Customer,  the maximum  amount that may be drawn by State Street Bank &
Trust  Company as mutually  agreed by IBM Credit,  USA Customer and State Street
Bank and Trust Company.

"Outstanding  Term  Loan A":  at any time of  determination,  the sum of (1) the
unpaid  principal  amount  of the  Term  Loan A made by IBM  Credit  under  this
Agreement;  and (2) any finance charge,  fee, expense or other amount related to
the Term Loan A charged to USA Customer's account with IBM Credit.

"Outstanding  Term  Loan B":  at any time of  determination,  the sum of (1) the
unpaid  principal  amount  of all  Term  Loan B made by IBM  Credit  under  this

                                  Page 8 of 50

<PAGE>

Agreement;  and (2) any finance charge,  fee, expense or other amount related to
the Term Loan B charged to USA Customer's account with IBM Credit.

"Outstanding  Term  Loan C":  at any time of  determination,  the sum of (1) the
unpaid  principal  amount  of all  Term  Loan C made by IBM  Canada  under  this
Agreement;  and (2) any finance charge,  fee, expense or other amount related to
the Term Loan C charged  to the  accounts  of the  Canadian  Customers  with IBM
Canada.

"Outstanding  UK  Exposure":  at any time of  determination,  the sum of (1) the
unpaid principal amount of all Cash Advances made by IBMUK under this Agreement;
(2) the Transfer  Prices IBMUK has paid to the UK Customers  for the  Receivable
under  this  Agreement  that  have not been  recovered  from  collection  of the
Receivables, and (3) any finance charge, fee, expense or other amount related to
Cash  Advances and invoices  purchased  charged to UK  Customers'  accounts with
IBMUK.

"Permitted  Acquisition":  any acquisition by USA Customer or a Subsidiary which
meets all of the following criteria: (a) the acquisition is made by USA Customer
or a Subsidiary  of not less than (i) Eighty  Percent (80%) of the capital stock
or assets of the acquired  Person  which is not a publicly  held company or (ii)
Fifty One  Percent  (51%) of the  capital  stock or  assets if such  Person is a
publicly  held  company;  (b) no Default or Event of Default has occurred and is
continuing or would result therefrom;  (c) (i) (A) if the Permitted  Acquisition
is made by the USA Customer or a Domestic  Subsidiary,  each Domestic Subsidiary
(if any)  formed for the purpose of or  resulting  from such  acquisition  shall
become a guarantor of the  Obligations,  or (B) if the Permitted  Acquisition is
made by a UK Customer or its Subsidiary, each Subsidiary (if any) formed for the
purpose of or resulting  from such  acquisition  shall become a guarantor of the
Obligations  of the Customer  making the  acquisition,  or (C) if the  Permitted
Acquisition  is  made  by a  Canadian  Customer  or  its  Subsidiary,  (I)  each
wholly-owned  Subsidiary  (if any) formed for the purpose of or  resulting  from
such  acquisition  shall become a guarantor of the  Obligations  of the Customer
making the aquisition or (II) the Customer making the acquisition  shall provide
IBM Canada additional  security as IBM Canada may reasonably require pursuant to
Section  7.15,  and (ii) not less than (A) Eighty  Percent  (80%) of the capital
stock of each such Subsidiary  which is not a publicly held company or (B) Fifty
One Percent  (51%) if such  Subsidiary is a publicly held company shall be owned
directly or indirectly by the Customer who made the Permitted  Acquisition;  and
(d) the USA Customer and its Subsidiaries shall be in compliance, on a pro forma
basis after giving effect to the acquisition,  with the financial  covenants set
forth in  Attachment A (including  after giving effect to  synergistic  benefits
anticipated to be realized in connection with the proposed acquisition).

"Permitted  Disposition":  any  disposition  by  any  Customer,  no  matter  how
structured,  of all or any  material  part of the  capital  stock or assets of a
Subsidiary  where such  disposition  does not result in the breach of any of the
financial covenants included in this Agreement.

"Permitted Indebtedness": any of the following:

(1)      Indebtedness to Lenders;

(2)      Indebtedness described in Section VII of Attachment B;

(3)      Purchase Money Indebtedness;

(4)      guaranties in favor of Lenders;

(5)      guaranties of Subsidiaries or Customers of  indebtedness  owed  to  any
         Person;

                                  Page 9 of 50

<PAGE>

(6)      Indebtedness incurred on account of loans permitted under Section 8.12,
         and

(7)      other  Indebtedness  consented  to by IBM  Credit in  writing  prior to
         incurring such Indebtedness.

"Permitted Liens":  any of the following:

(1) Liens which are the subject of an  Intercreditor  Agreement,  in effect from
time to time between Lenders and any other secured creditors;

(2) Purchase Money Security Interests;

(3) Liens described in Section I of Attachment B;

(4) Liens of warehousemen,  mechanics,  materialmen,  workers, repairmen, common
carriers,  landlords  and other  similar  Liens  arising by  operation of law or
otherwise,  not waived in connection herewith,  for amounts that are not yet due
and payable or being contested in good faith by appropriate proceedings promptly
instituted and diligently  conducted if an adequate reserve or other appropriate
provisions  shall have been made therefor as required to be in  conformity  with
GAAP and an adverse  determination in such  proceedings  could not reasonably be
expected to have a Material Adverse Effect;

(5) attachment or judgment Liens  individually or in the aggregate not in excess
of  U.S.$1,000,000  (exclusive  of (A) any  amounts  that are duly bonded to the
satisfaction  of IBM Credit or (B) any amount  fully  covered by insurance as to
which the insurance company has acknowledged its obligation to pay such judgment
in full);

(6) easements,   rights-of-way,  restrictions  and  other  similar  encumbrances
incurred in the ordinary  course of business  which,  in the aggregate,  are not
substantial in amount and which do not materially  detract from the value of the
property  subject thereto or materially  interfere with the ordinary  conduct of
the business of Customers;

(7) extensions and renewals of the foregoing Permitted Liens;  provided that (A)
the  aggregate  amount of such  extended  or  renewed  Liens do not  exceed  the
original principal amount of the Indebtedness  which it secures,  (B) such Liens
do not extend to any property other than property already  previously subject to
the Lien and (C) such extended or renewed  Liens are on terms and  conditions no
more  restrictive  than the terms and  conditions of the Liens being extended or
renewed;

(8) Liens arising from deposits or pledges to secure bids,  tenders,  contracts,
leases,  surety and appeal bonds and other obligations of like nature arising in
the ordinary course of the Customers' businesses;

(9) Liens for taxes, assessments or governmental charges not delinquent or being
contested,  in good faith, by appropriate  proceedings  promptly  instituted and
diligently  conducted  if an adequate  reserve or other  appropriate  provisions
shall have been made therefor as required in order to be in conformity with GAAP
and an  adverse  determination  in such  proceedings  could  not  reasonably  be
expected to have a Material Adverse Effect;

(10) Liens  arising out of deposits in connection  with  workers'  compensation,
unemployment insurance or other social security or similar legislation;

(11) Liens arising pursuant to this Agreement or the Other Documents; and

                                  Page 10 of 50

<PAGE>

(12) other Liens  consented to by IBM Credit in writing prior to incurring  such
Lien.

"Person": any individual,  association, firm, corporation,  partnership,  trust,
unincorporated organization or other entity whatsoever.

"Policies":  all policies of insurance  required to be  maintained by a Customer
under this Agreement or any of the Other Documents.

"Purchase  Money  Indebtedness":  any  Indebtedness  (including  capital leases)
incurred  to  finance  the  acquisition  of  assets  to be used in a  Customer's
business not to exceed the lesser of (1) the purchase price or acquisition  cost
of such  asset and (2) the fair  market  value of such asset at the time of such
acquisition.

"Purchase Money Security  Interest":  any security  interest  securing  Purchase
Money  Indebtedness,  which security  interest  applies solely to the particular
asset acquired with the Purchase Money Indebtedness.

"R/C Advance":  any loan or advance of funds made by Applicable Lenders to or on
behalf of Canadian  Customers or the USA Customer  pursuant to Section 2.2 or to
or on behalf of UK Customer pursuant to Section 2.6 of this Agreement.

"R/C  Advance  Date":  the  Business Day on which any Lender make an R/C Advance
under this Agreement.

"Request for R/C Advance": as defined in Section 2.2.

"Request for Term Loan A":  as defined in Section 2.3.

"Request for Term Loan B":  as defined in Section 2.4.

"Request for Term Loan C":  as defined in Section 2.5.

"Requirement  of Law":  as to any  Person,  the  articles of  incorporation  and
by-laws of such Person, and any law, treaty, rule or regulation or determination
of an  arbitrator  or a court  or other  governmental  authority,  in each  case
applicable  to or binding  upon such  Person or any of its  property or to which
such Person or any of its property is subject.

"Shortfall Amount":  as defined in Section 2.9.

"Shortfall Transaction Fee":  as defined in Attachment A.

"Subsidiary":  with respect to any Person,  any  corporation  or other entity of
which  securities or other ownership  interests  having ordinary voting power to
elect a majority of the board of directors or other Persons  performing  similar
functions are at the time directly or indirectly owned by such Person.

"Term  Loan A":  the loan or advance of funds made by IBM Credit to or on behalf
of USA Customer pursuant to Section 2.3.

"Term Loan A Commencement Date": as defined in Section 2.3.

"Term Loan A Commitment":  as defined in Exhibit 2.3.1.

                                  Page 11 of 50

<PAGE>

"Term Loan A Finance Charge":  as defined in Exhibit 2.3.1..

"Term Loan A Stated Maturity Date":  as set forth in Exhibit 2.3.1.

"Term  Loan B":  the loan or advance of funds made by IBM Credit to or on behalf
of USA Customer pursuant to Section 2.4.

"Term Loan B Commencement Date": as defined in Section 2 .4 .

"Term Loan B Commitment":  as defined in Exhibit 2.4.1.

"Term Loan B Finance Charge":  as defined in Exhibit 2.4.1.

"Term Loan B Stated Maturity Date":  as set forth in Exhibit 2.4.1.

"Term  Loan C":  the loan or advance of funds made by IBM Canada to or on behalf
of either Canadian Customer pursuant to Section 2.5.

"Term Loan C Commencement Date": as defined in Section 2.5.

"Term Loan C (Ground Effects) Commitment":  as defined in Exhibit 2.5.1.

"Term Loan C (TigerTel) Commitment":  as defined in Exhibit 2.5.1.

"Term Loan C Finance Charge":  as defined in Exhibit 2.5.1.

"Term Loan A Stated Maturity Date":  as set forth in Exhibit 2.5.1.

"Termination Date": shall mean May 25, 2002 or such other date as IBM Credit and
USA Customer may agree to from time to time.

"UK Credit Line":   as defined in Section 2.1

"USA Credit Line":   as defined in Section 2.1.

"Voting Stock":  securities, the holders of which are ordinarily, in the absence
of  contingencies,  entitled  to  elect  the  corporate  directors  (or  persons
performing similar functions).

1.2. Other Defined Terms.  Terms not otherwise  defined in this Agreement  which
are defined (1) in the US, in the  Uniform  Commercial  Code as in effect in the
State of New York  (the  "U.C.C."),  (2) in  Canada,  in the  Personal  Property
Security Act of Ontario ("PPSA"),  and (3) in the UK, in the Law of Property Act
1925 and the  Insolvency  Act 1986 (the  "Acts"),  in each case  shall  have the
meanings assigned to them therein.

1.3. Attachments. All attachments, exhibits, schedules and other addenda hereto,
including,  without limitation,  Attachment A and Attachment B, are specifically
incorporated herein and made a part of this Agreement.

                                 Page 12 of 50
<PAGE>
              Section 2. CREDIT LINE/FINANCE CHARGES/OTHER CHARGES

2.1.  Credit  Line.  Subject  to the  terms  and  conditions  set  forth in this
Agreement,  on and after the Closing Date to but not  including the date that is
the earlier of (x) the date on which this  Agreement is  terminated  pursuant to
Section  10 and (y) the date on which IBM  Credit  terminates  the  Credit  Line
pursuant to Section 9, (1) IBM Credit  agrees to extend to USA Customer a credit
line provided the Outstanding R/C Advances by IBM Credit does not exceed the USA
Credit Line set forth in  Attachment A (the "USA Credit  Line"),  (2) IBM Canada
agrees to extend to Canadian  Customers  one credit line  provided the aggregate
Outstanding R/C Advances of the Canadian  Customers does not exceed the Canadian
Credit Line set forth in Attachment A (the "Canadian Credit Line"),  and (3) IBM
UK agrees to purchase receivables from the UK Customers provided the Outstanding
UK Exposure  does not exceed the UK Credit Line set forth in  Attachment  A (the
"UK Credit  LIne"),  provided  further that the sum of the USA Credit Line,  the
Canadian  Credit  Line and the UK Credit  Line  shall not  exceed the amount set
forth in Attachment A as Credit Line (the "Credit Line").

2.2. R/C Advances. (A) Each Canadian Customer and USA Customer hereby designates
ACT Financial, Inc. (the "Customer Agent") as the Customer's Agent to obtain R/C
Advances.  The  Customer  Agent may make a  written  request  ("Request  for R/C
Advance")  to the  Applicable  Lender,  for an R/C Advance in the name of and on
behalf of a  Canadian  Customer  or the USA  Customer.  The  designation  of the
Customer Agent may be terminated or may be changed from time to time on not less
than  seven (7) days  written  notice to IBM  Credit by USA  Customer  . For any
requested  R/C Advance  pursuant to which monies will be disbursed to Applicable
Customer or any Person other than Applicable  Lender,  a Request for R/C Advance
shall be delivered to Applicable  Lender on or prior to 1:00 p.m. (local time of
the place of business of the  Applicable  Lender  referenced  in the Preamble to
this  Agreement)  one Business Day prior to the requested R/C Advance Date.  The
Request for R/C Advance shall  specify (i) the  requested R/C Advance Date;  and
(ii) the  amount  of the  requested  R/C  Advance.  The  Customer  Agent (or the
Customer in the event of the  termination  of the  designation  of any  Customer
Agent) may deliver a Request for R/C Advance via facsimile.  Any Request for R/C
Advance delivered to an Applicable Lender shall be irrevocable.

         (B) Subject to the terms and conditions of this  Agreement,  on the R/C
Advance Date  specified in a Request for R/C  Advance,  Applicable  Lender shall
make the  principal  amount of each R/C  Advance  available  to the  Customer in
immediately  available  funds to an  account  maintained  by such  Customer.  An
Applicable  Lender  may, in its sole  discretion,  make an R/C Advance to itself
hereunder  on a day on which  such  Customer  is to repay  all or any part of an
Outstanding Advance (or any amount owing hereunder).

         (C) Each R/C Advance shall accrue a finance charge on the Average Daily
Balance  thereof,  from  and  including  the  date of each  R/C  Advance  to and
including  the date  such R/C  Advance  is paid by the  Customer  to  Applicable
Lender,  at a per annum rate equal to the lesser of (a) the  Applicable  Finance
Charge,  and (b) the highest rate from time to time permitted by applicable law.
If it is  determined  that amounts  received from the Customer were in excess of
such highest rate, then the amount  representing such excess shall be considered
reductions to principal of Advances.

         (D) Unless  otherwise  due and payable at an earlier  date,  the unpaid
principal amount of each R/C Advance shall be due and payable on the Termination
Date.

2.3.  Term Loan A Advance:  (A) (i) Subject to the terms and  conditions  of the
Agreement,  IBM Credit  shall make a loan (the "Term Loan A") to USA Customer on
the date (the "Term Loan A Commencement Date") specified in a written request to
IBM Credit by USA Customer for such Term Loan A ("Request  for Term Loan A") in
the form of Exhibit 2.3.2 attached  hereto,  provided that the Outstanding  Term
Loan A at any time  shall not exceed the Term Loan A  Commitment.  USA  Customer
shall  deliver  the  Request  for Term Loan A  Advance  on or prior to 1:00 p.m.
(eastern time) one (1) Business Day prior to the Term Loan A Commencement  Date.

                                 Page 13 of 50
<PAGE>

The  Request  for Term Loan A shall set forth the  principal  amount of the Term
Loan A. In no event  shall the Term Loan A  Commencement  Date be later than the
Closing  Date.  USA Customer may deliver the Request for Term Loan A Advance via
facsimile.

         (B) Subject to the terms and conditions of this  Agreement,  IBM Credit
shall make the principal  amount of the Term Loan A available to USA Customer on
the Term Loan A Commencement  Date in immediately  available funds to an account
maintained by USA Customer or as directed by USA Customer.

         (C) (i) The Term Loan A shall  accrue a finance  charge on the  Average
Daily Balance thereof,  from and including the Term Loan A Commencement  Date to
and including the date such Term Loan A is repaid in full in accordance with the
terms of this Agreement or as otherwise agreed to in writing by IBM Credit, at a
per annum rate equal to the lesser of (a) the Term Loan A Finance Charge and (b)
the highest rate from time to time permitted by applicable law.

         (ii) If it is  determined  that the amounts  received from USA Customer
pursuant to this  subparagraph  (C) shall  otherwise be in excess of the highest
rate permitted by applicable law, then the amount representing such excess shall
be considered reductions to principal of Advances.

         (iii)  The finance  charges accrued on the Term Loan A shall be paid in
accordance with Section 2.7(C) of the Agreement.

         (D) USA Customer shall pay the principal of the Term Loan A on the date
and in the amount set forth in Exhibit 2.3.1 (the "Term Loan A Principal Payment
Schedule") and in any event,  shall pay in full the  Outstanding  Term Loan A on
the Term Loan A Stated  Maturity Date (or, such earlier date as such Term Loan A
may  become  or be  declared  due  and  payable  pursuant  to  Section  9 of the
Agreement).

         (E) USA  Customer  agrees not to use the proceeds of the Term Loan A on
anything but to repay its outstanding loan to State Street Bank.

2.4.  Term Loan B Advance:  (A) (i) Subject to the terms and  conditions  of the
Agreement,  IBM Credit shall make loans (the "Term Loan B") from time to time in
an amount no lower than Two Million Five Hundred Thousand  Dollars  ($2,500,000)
USA Customer on the date (the "Term Loan B  Commencement  Date")  specified in a
written request to IBM Credit by USA Customer for such Term Loan B ("Request for
Term Loan B Advance") in the form of Exhibit  2.4.2  attached  hereto,  provided
that the  Outstanding  Term Loan B at any time  shall not exceed the Term Loan B
Commitment. USA Customer shall deliver the Request for Term Loan B Advance on or
prior to 1:00 p.m.  (eastern time) one (1) Business Day prior to the Term Loan B
Commencement  Date.  The  Request  for Term Loan B  Advance  shall set forth the
principal  amount of the Term Loan B. USA  Customer  may deliver the Request for
Term Loan B Advance via facsimile.

         (B) Subject to the terms and conditions of this  Agreement,  IBM Credit
shall make the principal  amount of the Term Loan B available to USA Customer on
the Term Loan B Commencement  Date in immediately  available funds to an account
maintained by USA Customer or as directed by USA Customer.

         (C) (i) The Term Loan B shall  accrue a finance  charge on the  Average
Daily Balance thereof,  from and including the Term Loan B Commencement  Date to
and including the date such Term Loan B is repaid in full in accordance with the
terms of this Agreement or as otherwise agreed to in writing by IBM Credit, at a
per annum rate equal to the lesser of (a) the Term Loan B Finance Charge and (b)
the highest rate from time to time permitted by applicable law.

         (ii) If it is  determined  that the amounts  received from USA Customer
pursuant to this  subparagraph  (C) shall  otherwise be in excess of the highest

                                 Page 14 of 50
<PAGE>

rate permitted by applicable law, then the amount representing such excess shall
be considered reductions to principal of Advances.

         (iii)  The finance charges accrued on the Term Loan B shall be paid  in
accordance with Section 2.7(C) of the Agreement.

         (D) USA Customer shall pay the principal of the Term Loan B on the date
and in the amount set forth in Exhibit 2.4.1 (the "Term Loan B Principal Payment
Schedules") and in any event,  shall pay in full the Outstanding  Term Loan B on
the Term Loan B Stated  Maturity Date (or, such earlier date as such Term Loan B
may  become  or be  declared  due  and  payable  pursuant  to  Section  9 of the
Agreement).

         (E) USA  Customer  agrees not to use the proceeds of the Term Loan B on
anything but to finance USA Customer's Permitted Acquisition or to reimburse the
USA Customer for the cost of Permitted Acquisitions that take place after May 1,
1999 on account of which the USA  Customer  had not  previously  obtained a Term
Loan B Advance.

2.5.  Term Loan C Advance:  (A) (i) Subject to the terms and  conditions  of the
Agreement,  IBM Canada  shall  make a loan (the  "Term Loan C") to the  Canadian
Customers  on the date (the  "Term Loan C  Commencement  Date")  specified  in a
written  request to IBM Canada by a requesting  Canadian  Customer for such Term
Loan C  ("Request  for Term  Loan C") in the  form of  Exhibit  2.5.2  attached
hereto,  provided  that the  Outstanding  Term Loan C borrowed by TigerTel  Inc.
shall not exceed Term Loan C (TigerTel) Commitment and the Outstanding Term Loan
C borrowed by Ground Effects Ltd. shall not exceed Term Loan C (Ground  Effects)
Commitment.  A requesting  Canadian  Customer shall deliver the Request for Term
Loan C Advance  on or prior to 1:00 p.m.  (eastern  time) one (1)  Business  Day
prior to the Term Loan C  Commencement  Date.  The Request for Term Loan C shall
set forth the  principal  amount of the Term Loan C. In no event  shall the Term
Loan C Commencement Date be later than the Closing Date. A Canadian Customer may
deliver the Request for Term Loan C Advance via facsimile.

         (B) Subject to the terms and conditions of this  Agreement,  IBM Canada
shall make the  principal  amount of the Term Loan C available  to a  requesting
Canadian Customer on the Term Loan C Commencement Date in immediately  available
funds to an account  maintained by such Canadian Customer or as directed by such
Customer.

         (C) (i) Each Term Loan C shall  accrue a finance  charge on the Average
Daily Balance thereof,  from and including the Term Loan C Commencement  Date to
and including the date such Term Loan C is repaid in full in accordance with the
terms of this Agreement or as otherwise agreed to in writing by IBM Canada, at a
per annum rate equal to the lesser of (a) the Term Loan C Finance Charge and (b)
the highest rate from time to time permitted by applicable law.

         (ii) If it is  determined  that the  amounts  received  from a Canadian
Customer  pursuant to this  subparagraph (C) shall otherwise be in excess of the
highest rate  permitted by  applicable  law, then the amount  representing  such
excess shall be considered reductions to principal of Advances.

         (iii)  The finance charges accrued on the Term Loan C shall be paid  in
accordance with Section 2.7(C) of the Agreement.

         (D) Each Canadian  Customer that has an  outstanding  Term Loan C shall
pay the  principal of the Term Loan C on the date and in the amount set forth in
Exhibit 2.5.1 (the "Term Loan C Principal  Payment  Schedule") and in any event,
shall pay in full the Outstanding Term Loan C on the Term Loan C Stated Maturity

                                 Page 15 of 50
<PAGE>

Date (or,  such  earlier  date as such Term Loan C may become or be declared due
and payable pursuant to Section 9 of the Agreement).

         (E) Each Canadian  Customer  agrees not to use the proceeds of the Term
Loan C on anything but to repay its outstanding loans to its existing  perfected
secured creditors.

2.6.  UK  Advances.  UK  Customers  may  obtain  Cash  Advances  from,  or  sell
receivables  to,  IBMUK  pursuant  to the  terms  of  this  Agreement  including
Attachment 2 attached hereto.  With respect to any transactions  that are solely
between one or both UK  Customers  and IBMUK,  if there are any  inconsistencies
between the main body of the text of this Agreement and Attachment 2, provisions
in Attachment 2 shall supersede any inconsistent  provisions in the main body of
the text.

2.7. Finance and Other Charges. (A) Finance charges for an Advance to a Canadian
Customer  or the USA  Customer  for a calendar  month  shall be equal to (i) one
twelfth  (1/12) of the  Applicable  R/C Finance  Charge  multiplied  by (ii) the
Average  Daily  Balance of such Advance for the period when such finance  charge
accrues during such calendar month multiplied by (iii) the actual number of days
during such  calendar  month when such finance  charge  accrues  divided by (iv)
thirty (30).

Late charges pursuant to subsection (D) of this Section 2.7 for an Advance other
than a Cash Advance or Section  2.13 for a calendar  month shall be equal to (i)
one twelfth (1/12) of the  Delinquency  Fee Rate  multiplied by (ii) the Average
Daily  Balance  of such  Advance  for the period  when such  Advance is past due
during such calendar month  multiplied by (iii) the actual number of days during
such calendar month when such Advance is past due divided by (iv) thirty (30).

         (B) USA  Customer  hereby  agrees to pay to USA Lender  the  applicable
charges set forth as "Other  Charges" in Attachment A. Each Customer also agrees
to pay Applicable  Lender  additional  charges for any returned items of payment
received by Applicable Lenders.  The Applicable Customer hereby acknowledge that
any such  charges  are not  interest  but that such  charges,  if  unpaid,  will
constitute part of the Outstanding Advances.

         (C) The finance  charges and Other  Charges owed under this  Agreement,
and any charges hereafter agreed to in writing by the parties, shall be included
in a billing  statement to be delivered by Applicable  Lender to Customer by the
5th day of each month and are payable monthly in arrears by the fifteenth (15th)
day of the month  following  that during  which such  charges  have accrued or a
Lender may, in its sole discretion, add unpaid finance charges and Other Charges
to the Applicable Customer's Outstanding Advances.

         (D) If  any  amount  owed  under  this  Agreement,  including,  without
limitation,  any  Advance,  is not  paid  when  due  (whether  at  maturity,  by
acceleration  or  otherwise),  the unpaid amount thereof will bear a late charge
from and  including  the day  after  such  Advance  was due and  payable  to and
including the date the Applicable  Lender  receives  payment  thereof,  at a per
annum rate equal to the  lesser of (a) the amount set forth in  Attachment  A to
this Agreement as the  "Delinquency Fee Rate" and (b) the highest rate from time
to time permitted by applicable law. In addition,  if any Shortfall Amount shall
not be paid when due pursuant to Section 2.8 hereof,  the USA Customer shall pay
IBM  Credit a  Shortfall  Transaction  Fee.  If it is  determined  that  amounts
received from a Customer  were in excess of such highest  rate,  then the amount
representing  such  excess  shall  be  considered  reductions  to  principal  of
Advances.

2.8.  Customer  Account  Statements.  Each Lender will send  statements  of each
transaction  hereunder  as well as  monthly  billing  statements  to  Applicable
Customers  with  respect  to  Advances  and  other  charges  due  on  Applicable

                                 Page 16 of 50
<PAGE>

Customers'  account with such Lender.  Each statement of transaction and monthly
billing  statement  shall be deemed,  absent  manifest  error, to be correct and
shall  constitute an account  stated with respect to each  transaction or amount
described  therein  unless  within forty five (45) days after such  statement of
transaction or billing statement is received by Applicable Customer,  Applicable
Customer  provides  such Lender  written  notice  objecting  that such amount or
transaction is  incorrectly  described  therein and specifying the error(s),  if
any,  contained  therein.  A Lender may at any time  adjust such  statements  of
transaction  or  billing  statements  to  comply  with  applicable  law and this
Agreement.

2.9.  Shortfall.  If, on any  Business  Day,  IBM Credit  shall  provide the USA
Customer  with written  notice  (with  reasonable  detail as to the  calculation
thereof) that, the Outstanding R/C Advances and Outstanding IBMUK Exposure in or
converted  to USA  Dollars  shall  exceed the  Credit  Line  (such  excess,  the
"Shortfall  Amount"),  then the USA  Customer  shall  on such  date  prepay  the
Outstanding  Advances in an amount equal to such Shortfall Amount if such notice
is  actually  received  by the  USA  Customer  by  10:00  a.m.  (eastern  time);
otherwise,  the USA Customer  shall make such  prepayment by the end of the next
Business Day, provided  however,  payment of any such excess which is occasioned
by a change in currency  conversion  rates shall not be due until the end of the
second  next  Business  Day and shall  only then be due if such  excess  has not
otherwise  been  eliminated  (such as by a  countervailing  change  in  currency
conversion rates).

2.10.  Application of Payments.  Each Customer hereby agrees that all checks and
other  instruments  delivered to Applicable Lender on account of such Customer's
Obligations shall constitute  conditional  payment until such items are actually
collected by Applicable  Lender.  If any Customer fails to provide  direction to
the Applicable  Lender as to how a payment should be applied,  such Lender shall
have the right to apply and reapply any and all such payments to such Customer's
Obligations in such manner as such Lender may deem advisable.

2.11. Prepayment and Reborrowing By Customer.  (A) Subject to Section 10.1(i), a
Customer may at any time prepay,  without notice or penalty, in whole or in part
amounts  owed  under this  Agreement.  A Lender  may apply  payments  made to it
(whether  by an  Applicable  Customer  or by any  other  Person  on behalf of an
Applicable  Customer) to pay finance  charges and other amounts owing under this
Agreement by such Customer  first and then to the principal  amount owed by such
Customer.

         (B) Subject to the terms and conditions of this  Agreement,  any amount
prepaid  or repaid to a Lender in  respect to the  Outstanding  Advances  may be
reborrowed by an Applicable  Customer in accordance  with the provisions of this
Agreement.  Term  Loan A , Term  Loan B and  Term  Loan C may not be  reborrowed
notwithstanding repayment or prepayment thereof.

2.12.  Currencies.  All Advances  made by IBM Credit and all payments by the USA
Customer pursuant to this Agreement shall be in U.S. dollars.  All Advances made
by IBM  Canada and all  payments  by the  Canadian  Customers  pursuant  to this
Agreement  shall be in  Canadian  dollars.  All  Advances  made by IBMUK and all
payments made by the UK Customers shall be in sterling pounds.

2.13  Letter of Credit.  If requested  by a Canadian Customer for the purpose of
credit enhancement for the overdraft  arrangement between such Canadian Customer
and its  commercial  bank,  IBM Canada  shall  obtain one and only one Letter of
Credit for the account of such Canadian  Customer,  provided that (i) the Letter
of Credit for the account of TigerTel Inc.  shall be for an amount not exceeding
Two Million  Canadian Dollars (CND$ 2,000,000) and (ii) the Letter of Credit for
the account of Ground  Effects  Ltd.  shall be for an amount not  exceeding  Two
Hundred Fifty Thousand Canadian Dollars  (CND$250,000).  The USA Customer hereby

                                 Page 17 of 50
<PAGE>

agrees  that if any  Letter of Credit is issued for the  account of an  Canadian
Customer, it shall pay IBM Canada an annual L/C Fee ("L/C Fee") that is equal to
one percent (1%) of the total amount  drawable under the Letter of Credit on the
date  such  Letter of Credit is  issued  and  every  anniversary  thereof.  Each
Canadian  Customer  hereby  agrees to repay IBM Canada any amount  that is drawn
under the Letter of Credit issued for its account, which amount will be included
in the monthly billing  statements.  A drawing under a Letter of Credit shall be
repaid by the relevant Canadian Customer,  and shall accrue finance charges,  in
the same manner as if it were a R/C Advance under this Agreement.

                          Section 3. POWER OF ATTORNEY

3.1. Power of Attorney.  Each Customer hereby  irrevocably  appoints  Applicable
Lender, with full power of substitution, as its true and lawful attorney-in-fact
with full power,  in good faith and in compliance with  commercially  reasonable
standards, in the discretion of such Applicable Lender, to:

         (A) sign the name of such Customer on any document or  instrument  that
Applicable  Lender shall deem  necessary or  appropriate to perfect and maintain
perfected  the  security  interest  in  the  Collateral  or  Charged  Assets  as
applicable contemplated under this Agreement and the Other Documents;

upon  the   acceleration  of  the  Obligations   following  the  occurrence  and
continuance of an Event of Default as defined in Section 9.1 hereof

         (B) endorse the name of such  Customer upon any of the items of payment
of proceeds  and deposit the same in the account of such  Applicable  Lender for
application to the Obligations; and

         (C) demand  payment,  enforce  payment and otherwise  exercise all such
Customer's rights and remedies with respect to the collection of any Accounts;

         (D) settle, adjust, compromise, extend or renew any Accounts;

         (E)  settle,  adjust or  compromise  any legal  proceedings  brought to
collect any Accounts;

         (F) sell or assign any Accounts  upon such terms,  for such amounts and
at such time or times as such Applicable Lender may deem advisable;

         (G)      discharge and release any Accounts;

         (H) prepare,  file and sign such  Customer's name on any Proof of Claim
in bankruptcy or similar document against any Account debtor;

         (I) prepare,  file and sign such Customer's name on any notice of lien,
claim of mechanic's lien, assignment or satisfaction of lien or mechanic's lien,
or similar document in connection with any Accounts;

         (J) endorse the name of such Customer upon any chattel paper, document,
instrument,  invoice,  freight  bill,  bill of lading  or  similar  document  or
agreement relating to any Account or goods pertaining thereto;

         (K) endorse the name of such  Customer upon any of the items of payment
of  proceeds,  cheques or bankers  drafts and deposit the same in the account of
the Applicable Lender for application to the Obligations;

         (L) sign the name of such  Customer to  requests  for  verification  of
Accounts and notices thereof to Account debtors;

                                 Page 18 of 50
<PAGE>

         (M) sign the name of such Customer on any document or  instrument  that
the Applicable Lender shall deem necessary or appropriate to enforce any and all
remedies it may have under this Agreement, at law or otherwise;

         (N) make,  settle and adjust  claims under the Policies with respect to
the Collateral or Charged Assets as applicable and endorse such  Customer's name
on any check, draft,  instrument or other item of payment of the proceeds of the
Policies with respect to the Collateral or Charged Assets as applicable; and

         (O) take  control in any manner of any term of payment or proceeds  and
for such  purpose to notify the postal  authorities  to change the  address  for
delivery of mail addressed to Customer to such address as Applicable  Lender may
designate.  Each Lender agrees that in the event any Lender  exercises the power
granted in this Clause O, such Lender shall  promptly  forward to the Applicable
Customer all mails other than the payments or proceeds.

The power of attorney  granted by this  Section is for value and coupled with an
interest  and is  irrevocable  so long as this  Agreement  is in  effect  or any
Obligations remain outstanding.  Nothing done by a Lender pursuant to such power
of attorney will reduce any of Applicable Customer's Obligations other than such
Applicable  Customer's payment Obligations to the extent the Lender has received
monies.

        Section 4. SECURITY/CHARGING CLAUSE -- COLLATERAL/CHARGED ASSETS

4.1. Grant/Charges. To secure prompt payment and performance of the Obligations,
the USA Customer agrees to grant the security interest pursuant to Attachment 4.
To secure the prompt  payment  and  performance  of the  Obligations  of each UK
Customer,  such UK  Customer  agrees to grant  IBMUK a security  interest in the
Charged  Assets as defined in the CHARGE  between  IBMUK and such  Customer.  To
secure the prompt payment and  performance  of the  Obligations of each Canadian
Customer,  such Canadian Customer agrees to grant IBM Canada a security interest
pursuant to applicable Canadian Security Agreement.

4.2. Further Assurances. Each Customer shall, from time to time upon the request
of Applicable  Lender,  execute and deliver to Applicable Lender, or cause to be
executed and delivered,  at such time or times as Applicable  Lender may request
such other and further  documents,  certificates and instruments that Applicable
Lender  may  reasonably  deem  necessary  to  perfect  and  maintain   perfected
Applicable  Lender's  security  interests in the Collateral or Charged Assets as
applicable and in order to fully consummate all of the transactions contemplated
under this  Agreement and the Other  Documents.  Applicable  Customer shall make
appropriate  entries on its books and  records  disclosing  Applicable  Lender's
security interests in the Collateral or Charged Assets as applicable.

                         Section 5. CONDITIONS PRECEDENT

5.1. Conditions Precedent to the Effectiveness of this Agreement. The obligation
of IBM Credit to make its  initial  Advances  is  subject to the  receipt by IBM
Credit of, or waiver in writing by IBM Credit of compliance  with, the following
documents (all of which have been received or waived in writing by IBM Credit):

         (A)      this Agreement executed and delivered by USA;

         (B) a favorable  opinion of counsel for USA  Customer in  substantially
the form of Attachment E;

         (C) a  certificate  of the  secretary or an assistant  secretary of USA
Customer,  substantially  in the form and  substance  of  Attachment  F  hereto,

                                 Page 19 of 50
<PAGE>

certifying that, among other items, (i) such Customer is a corporation organized
under the laws of the  jurisdiction of its  incorporation  and has its principal
place of business as stated therein, (ii) such Customer is registered to conduct
business  in  specified  states or  provinces  and  localities,  (iii)  true and
complete  copies  of the  articles  of  incorporation  and  by-laws  or  similar
constitutional documents of such Customer are delivered therewith, together with
all  amendments and addenda  thereto as in effect on the date thereof,  (iv) the
resolution as stated in the certificate is a true, accurate and compared copy of
the resolution adopted by the such Customer's Board of Directors authorizing the
execution,  delivery and  performance  of this Agreement and each Other Document
executed and delivered in connection herewith to which such Customer is a party,
and  (v) the  names  and  true  signatures  of the  officers  of  such  Customer
authorized to sign this Agreement and the Other Documents;

         (D) certificates  dated as of a recent date from the Secretary of State
or other appropriate  authority  evidencing the good standing of USA Customer in
the jurisdiction of its organization  and in each other  jurisdiction  where the
ownership or lease of its property or the conduct of its business requires it to
qualify to do business;

         (E) copies of all approvals and consents from any Person,  in each case
in form and substance  satisfactory to the Lenders, which are required to enable
USA Customer to authorize,  or required in connection  with,  (a) the execution,
delivery or performance of this Agreement and each of the Other  Documents,  and
(b) the legality,  validity,  binding effect or enforceability of this Agreement
and each of the Other Documents;

         (F) intercreditor agreements ("Intercreditor  Agreement"),  in form and
substance  satisfactory  to Lenders,  executed by each other  perfected  secured
creditor of USA Customer ;

         (G)  UCC-1  financing  statements  for  each  jurisdiction   reasonably
requested by IBM Credit executed by USA Customer and each Guarantor incorporated
in a state of USA;

         (H) the statements,  certificates,  documents,  instruments,  financing
statements,  agreements and information set forth in Attachment A and Attachment
B;

         (I) the  pledges  by the USA  Customer  of the  stock  of its  Domestic
Subsidiaries  and  Sixty  Six  percent  (66%)  of  the  stock  of  each  of  its
Subsidiaries incorporated outside the USA (the "Stock Pledge Agreement");

         (J) a  collateralized  guaranty  by the  Domestic  Subsidiaries  of USA
Customer; and

         (K) all such other statements,  certificates,  documents,  instruments,
financing  statements,  agreements  and other  information  with  respect to the
matters  contemplated  by  this  Agreement  as  Lenders  shall  have  reasonably
requested.

5.2.  Conditions  Precedent to Each  Advance.  No Advance will be required to be
made or renewed by any Lender under this Agreement unless, on and as of the date
of such Advance,  the following  statements shall be true to the satisfaction of
such Lender:

         (A) The representations  and warranties  contained in this Agreement or
in any  document,  instrument or agreement  executed in connection  herewith are
true and correct on and,  except for those  representations  which are of a date
certain, as of the date of such Advance as though made on and as of such date;

                                 Page 20 of 50
<PAGE>

         (B) No event has occurred and is  continuing  or after giving effect to
such Advance or the application of the proceeds thereof would result in or would
constitute a Default;

         (C) No event has occurred and is continuing  which could  reasonably be
expected to have a Material Adverse Effect;

         (D) Both before and after giving  effect to the making of such Advance,
no Shortfall Amount exists.

Except as a Customer has  otherwise  disclosed to  Applicable  Lender in writing
prior to each request, each request for an Advance hereunder and the receipt (or
deemed  receipt) by the Customer of the proceeds of any Advance  hereunder shall
be deemed to be a representation and warranty by the Customer that, as of and on
the date of such Advance,  the statements set forth in (A) through (D) above are
true statements. No such disclosures by a Customer to Applicable Lender shall in
any manner be deemed to satisfy the  conditions  precedent  to each Advance that
are set forth in this Section 5.2.

5.3. Post Closing. USA Customer agrees to provide,  within sixty (60) days after
the  Closing  Date,  a  subordination  signed  by  each  secured  creditor  of a
Guarantor,  who then has a  security  interest  in the  general  assets  of such
Guarantor.  Such subordination  shall provide that the security interest of such
secured creditor is subordinated to that granted to IBM Credit hereunder.

5.4. Canadian and UK Closings. The parties hereto agree to use reasonable effort
after the Closing  Date to satisfy the  following  conditions  precedent  to the
obligations of IBM Canada and IBMUK.

The obligation of IBM Canada and IBMUK to make its respective  initial  Advances
effectiveness  of this  Agreement  is subject to the  receipt by the  applicable
Lender of, or waiver in writing by such Lender of compliance with, the following
documents:

         (A) this Agreement executed and delivered by the Applicable Customers;

         (B) for the  initial  Advance by IBM  Canada,  a  favorable  opinion of
counsel for the Canadian Customers reasonably satisfactory to IBM Canada;

         (C) a certificate  of the  secretary or an assistant  secretary of each
Applicable  Customer,  substantially  in the form and  substance of Attachment F
hereto,  certifying  that, among other items, (i) such Customer is a corporation
organized under the laws of the  jurisdiction of its  incorporation  and has its
principal place of business as stated therein,  (ii) such Customer is registered
to conduct business in specified states or provinces and localities,  (iii) true
and  complete  copies of the  articles of  incorporation  and by-laws or similar
constitutional documents of such Customer are delivered therewith, together with
all  amendments and addenda  thereto as in effect on the date thereof,  (iv) the
resolution as stated in the certificate is a true, accurate and compared copy of
the resolution adopted by the such Customer's Board of Directors authorizing the
execution,  delivery and  performance  of this Agreement and each Other Document
executed and delivered in connection herewith to which such Customer is a party,
and  (v) the  names  and  true  signatures  of the  officers  of  such  Customer
authorized to sign this Agreement and the Other Documents;

         (D) certificates  dated as of a recent date from the Secretary of State
or other appropriate  authority  evidencing the good standing of each Applicable
Customer in the jurisdiction of its organization and in each other  jurisdiction
where the  ownership  or lease of its  property or the  conduct of its  business
requires it to qualify to do business;

                                 Page 21 of 50
<PAGE>

         (E) copies of all approvals and consents from any Person,  in each case
in form and substance  satisfactory to the Lenders, which are required to enable
each Applicable  Customer to authorize,  or required in connection with, (a) the
execution,  delivery  or  performance  of this  Agreement  and each of the Other
Documents, and (b) the legality,  validity,  binding effect or enforceability of
this Agreement and each of the Other Documents;

         (F) intercreditor agreements ("Intercreditor  Agreement"),  in form and
substance  satisfactory  to Lenders,  executed by each other  perfected  secured
creditor whose financing statement reflects a registration against a substantial
portion or all of the Collateral;

         (G) for the initial Advance by IBM Canada to a Canadian  Customer,  the
Canadian Security Agreement between IBM Canada and such Canadian Customer,

         (k) for the initial  Advance by IBM Canada to TigerTel Inc., a Guaranty
given  by each  Subsidiary  of  TigerTel  Inc.  (other  than  the  Non-Guarantor
Subsidiaires),  in favor of IBM Canada,  supported by pledge of general security
interest in the form of documents acceptable to IBM Canada,

         (L) for the initial  Advance by IBMUK,  a Schedule A to  Attachment  2,
Charge  document  and  Schedule 1 to the Charge  executed  by each UK  Customer,
relevant  Guaranty by the  Subsidiaries  of the UK  Customers,  if  requested by
IBMUK; and

         (M) all such other statements,  certificates,  documents,  instruments,
financing  statements,  agreements  and other  information  with  respect to the
matters  contemplated  by this  Agreement  as the  Applicable  Lender shall have
reasonably requested.

                    Section 6. REPRESENTATIONS AND WARRANTIES

To induce  Lenders to enter into this  Agreement,  each Customer  represents and
warrants to Lenders as follows:

6.1. Organization and Qualifications. Each Customer and each of its Subsidiaries
(i) is a corporation duly organized, validly existing and in good standing under
the  laws of the  jurisdiction  of its  incorporation,  (ii) has the  power  and
authority to own its  properties  and assets and to transact the  businesses  in
which it presently is engaged and (iii) is duly  qualified  and is authorized to
do business and is in good standing in each  jurisdiction  where it presently is
engaged in business and is required to be so qualified  except where the failure
to have so qualified is not likely to have a Material Adverse Effect.

6.2. Rights in Collateral/Charged  Assets;  Priority of Liens. Each Customer and
each of its  Subsidiaries  owns  the  property  granted  by it  respectively  as
Collateral or Charged Assets as applicable to Applicable Lender,  free and clear
of any and all Liens in favor of third  parties  except for the Liens  otherwise
permitted pursuant to Section 8.1.

6.3. No Conflicts. The execution,  delivery and performance by each Customer and
each of its  Subsidiaries  of this Agreement and each of the Other Documents (i)
are  within its  corporate  power;  (ii) are duly  authorized  by all  necessary
corporate  action;  (iii)  are  not  in  contravention  in  any  respect  of any
Requirement of Law or any indenture,  contract, lease, agreement,  instrument or
other  commitment to which it is a party or by which it or any of its properties
are bound;  (iv) do not require  the  consent,  registration  or approval of any
Governmental  Authority  or any  other  Person  (except  such as have  been duly
obtained,  made or given,  and are in full force and effect);  and (v) will not,
except as contemplated herein, result in the imposition of any Liens upon any of

                                 Page 22 of 50
<PAGE>

its properties,  except where the effect of the Customer's failure of any of the
representations  included  in this  Section  is not  likely  to have a  Material
Adverse Effect.

6.4. Enforceability.  This Agreement and all of the other documents executed and
delivered  by each  Customer in  connection  herewith  are the legal,  valid and
binding  obligations  of each such Customer,  and are  enforceable in accordance
with their terms,  except as such enforceability may be limited by the effect of
any applicable bankruptcy,  insolvency,  reorganization,  fraudulent conveyance,
moratorium or similar laws affecting  creditors' rights generally or the general
equitable principles relating thereto.

6.5. Locations of Offices,  Records and Inventory.  The address of the principal
place of business and chief executive office of each Customer is as set forth on
Attachment B or on any notice  provided by such Customer to Lenders  pursuant to
Section  7.7(C)  of  this  Agreement.  The  books  and  records  related  to the
Collateral and the financial conditions of each Customer, and all of its chattel
paper (other than the chattel  paper  delivered  to Lenders  pursuant to Section
7.14(E)) and records of Accounts,  are  maintained  at such location and only as
otherwise indicated on Attachment B.

There is no jurisdiction in which Customers have any material  tangible  assets,
other than  those  jurisdictions  identified  on  Attachment  B or on any notice
provided  by any  Customer  to  Lenders  pursuant  to  Section  7.7(C)  of  this
Agreement.  Attachment B, as amended from time to time by any notice provided by
any Customer to Lenders in accordance with Section 7.7(C) of this Agreement.

6.6.  Fictitious Business Names. USA Customer and UK Customers have not used any
corporate or  fictitious  name during the five (5) years  preceding  the date of
this Agreement, other than those listed on Attachment B. Canadian Customers have
not used any corporate name other than those listed on Attachment B-Can, for the
periods indicated on Attachment B-Can.

6.7.  Organization.  All of the  outstanding  capital stock of each Customer has
been validly issued, is fully paid and nonassessable.

6.8.  No  Judgments  or  Litigation.  Except  as set forth on  Attachment  B, no
material  judgments,  orders,  writs or  decrees  are  outstanding  against  any
Customer nor is there now pending or, to the best of Customers'  knowledge after
due   inquiry,   threatened,   any   material   litigation,   contested   claim,
investigation,  arbitration,  or  governmental  proceeding  by  or  against  any
Customer.

6.9. No  Defaults.  No Customer is in default  under any term of any  indenture,
contract,  lease,  agreement,  instrument  or other  commitment to which it is a
party or by which it, or any of its properties are bound except where the effect
of the Customer's failure of any of the representations included in this Section
is not likely to have a Material  Adverse  Effect.  No Customer has knowledge of
any material dispute regarding any such indenture,  contract,  lease, agreement,
instrument or other commitment.  No Default or Event of Default has occurred and
is continuing.

6.10. Labor Matters.  Except as set forth on any notice provided by Customers to
Lenders pursuant to Section 7.1(G) of this Agreement,  no Customer is a party to
any material labor dispute except where the effect of the Customer's  failure of
any of the  representations  included  in this  Section  is not likely to have a
Material Adverse Effect. There are no strikes or walkouts or labor controversies
pending or threatened  against the Customers which could  reasonably be expected
to have a Material Adverse Effect.

6.11. Compliance with Law. No Customer has violated or failed to comply with any
material Requirement of Law.

                                 Page 23 of 50
<PAGE>

6.12.  ERISA.  Each "employee  benefit plan",  "employee  pension benefit plan",
"defined benefit plan", or "multi-employer  benefit plan", which USA Customer or
any of its Subsidiaries has established,  maintained, or to which it is required
to contribute  (collectively,  the "Plans") is in compliance with all applicable
provisions  of ERISA and the Code and the rules and  regulations  thereunder  as
well as the  Plan's  terms  and  conditions,  except  where  the  effect  of the
Customer's failure of any of the representations included in this Section is not
likely  to have a  Material  Adverse  Effect.  There  have  been no  "prohibited
transactions"  and no "reportable  event" has occurred within the last 60 months
with respect to any Plan.  Neither USA Customer nor any of its  Subsidiaries has
"multi-employer benefit plan", except where the effect of the Customer's failure
of any of the  representations  included in this Section is not likely to have a
Material Adverse Effect.

As used in this Agreement the terms "employee  benefit plan",  "employee pension
benefit plan",  "defined benefit plan", and  "multi-employer  benefit plan" have
the  respective  meanings  assigned  to  them  in  Section  3 of  ERISA  and any
applicable rules and regulations thereunder. Neither USA Customer nor any of its
Subsidiaries  has  incurred  any  "accumulated  funding  deficiency"  within the
meaning of ERISA or  incurred  any  liability  to the Pension  Benefit  Guaranty
Corporation  (the "PBGC") in connection with a Plan (other than for premiums due
in the ordinary course).

TigerTel  Inc.  represents  that it does not  participate  in or contribute to a
pension plan. Ground Effects Ltd. makes the representation and warranties as set
forth in Schedule 6.12 hereto.

6.13.  Compliance  with  Environmental  Laws.  Except as otherwise  disclosed in
Attachment B:

         (A)  Each  Customer  and  each of its  Subsidiaries  has  obtained  all
government  approvals required with respect to the operation of their businesses
under any Environmental Law except where the effect of the Customer's failure of
any of the  representations  included  in this  Section  is not likely to have a
Material Adverse Effect.

         (B)  (i)  No  Customer  or  any  of  its  Subsidiaries  has  generated,
transported or disposed of any Hazardous Substances;  (ii) no Customer or any of
its  Subsidiaries  is  currently  generating,  transporting  or disposing of any
material Hazardous Substances;  (iii) no Customer or any of its Subsidiaries has
knowledge that (a) any of its real property (whether owned, leased, or otherwise
directly or indirectly controlled) has been used for the disposal of or has been
contaminated by any material  Hazardous  Substances,  or (b) any of its business
operations  have  contaminated  lands or  waters  of  others  with any  material
Hazardous  Substances;  (iv)  no  Customer  or any of  its  Subsidiaries  or its
respective assets is subject to any material Environmental Liability and, to the
best of the each Customer's  knowledge,  any material  threatened  Environmental
Liability; (v) no Customer or any of its Subsidiaries has received any notice of
or otherwise learned of any governmental  investigation  evaluating  whether any
material  remedial  action is  necessary  to respond to a release or  threatened
release of any Hazardous  Substances for which any Customer may be liable;  (vi)
no  Customer  or  any  of  its  Subsidiaries  is in  material  violation  of any
Environmental  Law; (vii) there are no material  proceedings  or  investigations
pending  against any  Customer or any of its  Subsidiaries  with  respect to any
violation or alleged violation of any Environmental Law; provided however,  that
the parties  acknowledge that any generation,  transportation,  use, storage and
disposal  of  certain  such  Hazardous  Substances  in  Customers'  or its their
Subsidiaries'  business  shall be  excluded  from  representations  (i) and (ii)
above,  so long as such Customer or its  Subsidiary is at all times  generating,
transporting,  utilizing,  storing and disposing  such  Hazardous  Substances in
accordance  with all applicable  Environmental  Laws and in a manner designed to
minimize the material risk of any spill, contamination,  release or discharge of
Hazardous Substances other than as authorized by Environmental Laws.

6.14.  Intellectual  Property.  Each Customer  possesses such assets,  licenses,
patents, patent applications, copyrights, service marks, trademarks, trade names

                                 Page 24 of 50
<PAGE>

and trade secrets and all rights and other property  relating thereto or arising
therefrom ("Intellectual Property") as are necessary or advisable to continue to
conduct its present and proposed business activities, except where the effect of
the Customer's failure to possess such assets,  rights or property is not likely
to have a Material Adverse Effect.

6.15.  Licenses and Permits.  Each Customer has obtained and holds in full force
and  effect   all   franchises,   licenses,   leases,   permits,   certificates,
authorizations,  qualifications,  easements,  rights of way and other rights and
approvals  which are necessary for the operation of its  businesses as presently
conducted  except  where the  effect  of the  Customer's  failure  of any of the
representations  included  in this  Section  is not  likely  to have a  Material
Adverse Effect.  No Customer is in violation of the terms of any such franchise,
license, lease, permit,  certificate,  authorization,  qualification,  easement,
right of way,  right or  approval  except  where the  effect  of the  Customer's
failure of any of the representations  included in this Section is not likely to
have a Material Adverse Effect.

6.16. Investment Company. The USA Customer is not (i) an investment company or a
company controlled by an investment company within the meaning of the Investment
Company Act of 1940,  as amended,  (ii) a holding  company or a subsidiary  of a
holding  company,  or an Affiliate of a holding  company or of a subsidiary of a
holding company, within the meaning of the Public Utility Holding Company Act of
1935, as amended,  or (iii) subject to any other law which  purports to regulate
or  restrict  its  ability to borrow  money or to  consummate  the  transactions
contemplated  by  this  Agreement  or the  Other  Documents  or to  perform  its
obligations hereunder or thereunder.

6.17. Taxes and Tax Returns.  Except as disclosed on Exhibit 6.17, each Customer
has timely filed all federal,  state, provincial and local tax returns and other
reports  which it is required by law to file or has obtained an extension of the
requirement  to so file,  and has  either  duly paid all  taxes,  fees and other
governmental  charges  indicated  to be due on the  basis  of such  reports  and
returns or pursuant to any assessment received by any Customer,  or is disputing
such tax,  fee, or other  governmental  charge and has  established  appropriate
reserves therefor in accordance with GAAP. The charges and reserves on the books
of the USA  Customer  in respect of taxes or other  governmental  charges are in
accordance  with GAAP.  No tax liens have been filed against any Customer or any
of its property.

6.18. Status of Accounts.  Other than any inadvertent book keeping errors,  each
Account  is based on an  actual  and bona  fide  sale and  delivery  of goods or
rendition of services to customers,  made by a Customer,  in the ordinary course
of its business; the goods and inventory being sold and the Accounts created are
its  exclusive  property  and are not and  shall  not be  subject  to any  Lien,
consignment arrangement,  encumbrance,  security interest or financing statement
whatsoever (other than Permitted Liens) unless otherwise  approved by Applicable
Lender.  Each  Customer's  customers have accepted goods or services and owe and
are obligated to pay the full amounts stated in the invoices  according to their
terms or in the event a customer  does not accept  the goods and  services  such
invoices are adjusted within a reasonable  period of time in the ordinary course
of such  Customer's  business.  There are no proceedings or actions known to any
Customer which are pending against any of the Accounts which could reasonably be
expected to result in a Material  Adverse Effect on the debtor's  ability to pay
the full amounts due to any Customer.

6.19.  Affiliate/Subsidiary  Transactions. No Customer is a party to or bound by
any agreement or arrangement (whether oral or written) to which any Affiliate or
Subsidiary  (other than a Guarantor  or another  Customer)  of any Customer is a
party  except  (i) in the  ordinary  course of and  pursuant  to the  reasonable
requirements of any Customer's  business and (ii) upon fair and reasonable terms
no  less  favorable  to any  Customer  than  it  could  obtain  in a  comparable
arm's-length transaction with an unaffiliated Person.

                                 Page 25 of 50
<PAGE>

6.20. Accuracy and Completeness of Information. All material factual information
furnished by or on behalf of each Customer to Applicable  Lender or the Auditors
for purposes of or in connection with this Agreement or any Other  Document,  or
any transaction  contemplated  hereby or thereby is or will be true and accurate
in all material  respects on the date as of which such  information  is dated or
certified and not incomplete by omitting to state any material fact necessary to
make such information not misleading at such time..

6.21.  Indebtedness.  No Customer  (i) has  Indebtedness,  other than  Permitted
Indebtedness;  and (ii) has  guaranteed  the  obligations  of any  other  Person
(except as permitted by Section 8.4).

                        Section 7. AFFIRMATIVE COVENANTS

Until   termination  of  this  Agreement  and  the   indefeasible   payment  and
satisfaction of all Obligations:

7.1.  Financial and Other  Information.  USA Customer  shall cause the following
information to be delivered to IBM Credit within the following time periods:

         (A) as soon as available and in any event within ninety (90) days after
the end of each fiscal year of USA  Customer  (i) audited  Financial  Statements
(provided  that,  to the  extent not  otherwise  audited  by the  Auditors,  the
consolidating  Financial  Statements  may be  unaudited)  as of the close of the
fiscal year and for the fiscal year, together with a comparison to the Financial
Statements for the prior year, in each case accompanied by (a) either an opinion
of the Auditors without a "going concern" or like qualification or exception, or
qualification  arising  out of the scope of the audit  or, if so  qualified,  an
opinion which shall be in scope and  substance  reasonably  satisfactory  to IBM
Credit, and (b) such Auditors" "Management Letter" to Customer, if any, and (ii)
a Compliance  Certificate  along with a schedule,  in substantially  the form of
Attachment C hereto, of the calculations  used in determining,  as of the end of
such fiscal  year,  whether USA  Customer is in  compliance  with the  financial
covenants set forth in Attachment A;

         (B) as soon as available and in any event within  forty-five  (45) days
after the end of each fiscal quarter of USA Customer (i) Financial Statements as
of the end of such  period  and for the  fiscal  year to date,  together  with a
comparison to the Financial  Statements  for the same periods in the prior year,
all in reasonable  detail and duly certified  (subject to normal  year-end audit
adjustments  and except for the  absence of  footnotes)  by the chief  executive
officer or chief  financial  officer of USA Customer as having been  prepared in
accordance with GAAP; and (ii) a Compliance  Certificate  along with a schedule,
in substantially  the form of Attachment C hereto,  of the calculations  used in
determining,  as of the end of such fiscal  quarter,  whether USA Customer is in
compliance with the financial covenants set forth in Attachment A;

         (C) as soon as available  and in any event within sixty (60) days after
the end of each fiscal year of USA Customer (i) projected Financial  Statements,
broken down by quarter,  for the current and following  fiscal year; and (ii) if
composed,   a  narrative   discussion   relating  to  such  projected  Financial
Statements;

         (D) promptly after any Customer obtains knowledge of (i) the occurrence
of a Default or Event of Default,  or (ii) the  existence  of any  condition  or
event which would result in such  Customer's  failure to satisfy the  conditions
precedent  to  Advances  set  forth in  Section  5, a  certificate  of the chief
executive  officer or chief  financial  officer of USA Customer  specifying  the
nature thereof and the Customer's proposed response thereto,  each in reasonable
detail;

         (E)  promptly  after  any  Customer   obtains   knowledge  of  (i)  any
proceeding(s)  being instituted or threatened to be instituted by or against any
Customer in any federal, state, provincial, local or foreign court or before any

                                 Page 26 of 50
<PAGE>

commission  or other  regulatory  body  (federal,  state,  provincial,  local or
foreign), or (ii) any actual or prospective change,  development or event which,
in any such case,  has had or could  reasonably  be  expected to have a Material
Adverse Effect, a certificate of the chief executive  officer or chief financial
officer  of USA  Customer  specifying  the  nature  thereof  and the  Customer's
proposed response thereto, each in reasonable detail;

         (F) promptly after any Customer  obtains  knowledge that (i) any order,
judgment or decree in excess of  U.S.$1,000,000  shall have been entered against
such Customer or any of its  properties  or assets,  or (ii) it has received any
notification  of a  material  violation  of  any  Requirement  of Law  from  any
Governmental  Authority,  a certificate of the chief executive  officer or chief
financial  officer  of USA  Customer  specifying  the  nature  thereof  and  the
Customer's proposed response thereto, each in reasonable detail; and

         (G)  within  five (5) days  after  the same  are  sent,  copies  of all
Financial  Statements and reports which USA Customer sends to its  stockholders,
and  within  five (5) days  after the same are  filed,  copies of all  Financial
Statements  and  reports  which  USA  Customer  may make to, or file  with,  the
Securities  and Exchange  Commission or any successor or analogous  governmental
authority.

Each  certificate,  schedule  and report  provided  by a Customer to the Lenders
shall be signed by an authorized  officer of such Customer,  and which signature
shall be deemed a representation and warranty that the information  contained in
such  certificate,  schedule  or report  is true and  accurate  in all  material
respects  on the date as of which such  certificate,  schedule or report is made
and  does  not  omit to state a  material  fact  necessary  in order to make the
statements  contained  therein  not  misleading  at such  time.  Each  Financial
Statement delivered pursuant to this Section 7.1 shall be prepared in accordance
with GAAP applied consistently throughout the periods reflected therein and with
prior periods.  USA Customer shall request that its Auditors forward the audited
financial  statements and accompanying  documents set forth in Section 7.1(A)(i)
by first class mail, it being understood that, notwithstanding the provisions of
Section 10.12 of this Agreement,  compliance with the time frame within which to
provide  such  statements  shall be measured  by the date on which such  audited
financial  statements and accompanying  documents are placed in the mails or are
otherwise forwarded to IBM Credit.

7.2. Location of Collateral/Charged  Assets. Except as described in Exhibit 7.2,
the  inventory,  equipment and other  tangible  Collateral or Charged  Assets as
applicable  shall be kept or sold at the  addresses as set forth on Attachment B
or on any notice provided by a Customer to Applicable  Lender in accordance with
Section 7.7(C).  Such locations shall be certified within thirty (30) days after
the end of each fiscal year to Applicable  Lender  substantially  in the form of
Attachment D.

7.3.  Changes in Customer.  Each Customer  shall provide  thirty (30) days prior
written notice to Applicable Lender of any change in such Customer's name, chief
executive  office  and  principal  place  of  business,  organization,  form  of
ownership  or  corporate  structure;  provided,  however,  that such  Customer's
compliance  with  this  covenant  shall  not  relieve  it of any  of  its  other
obligations or any other  provisions  under this Agreement or any Other Document
limiting actions of the type described in this Section.

7.4.  Corporate  Existence.  Except as described in Exhibit 7.4,  each  Customer
shall (A) maintain its  corporate  existence,  maintain in full force and effect
all  material  licenses,  bonds,  franchises,  leases and  qualifications  to do
business, and all contracts and other rights necessary to the profitable conduct
of its business,  (B) continue in, and limit its operations to, the same general
lines of business as  presently  conducted by it unless  otherwise  permitted in
writing by  Applicable  Lender and (C) comply in all material  respects with all
Requirements of Law.

7.5.  ERISA.  USA Customer shall promptly  notify IBM Credit in writing after it
learns of the  occurrence  of any event which  would  constitute  a  "reportable

                                 Page 27 of 50
<PAGE>

event" under ERISA or any  regulations  thereunder  with respect to any Plan, or
that the PBGC (as defined in Section 6.12 of this  Agreement)  has instituted or
will institute proceedings to terminate any Plan. Notwithstanding the foregoing,
the Customer shall have no obligation to notify IBM Credit as to any "reportable
event" as to which the 30-day  notice  requirement  of Section  4043(b) has been
waived by the PBGC,  until such time as such USA  Customer is required to notify
the PBGC of such reportable event.

Such notification  shall include a certificate of the chief financial officer of
USA Customer setting forth details as to such "reportable  event" and the action
which USA Customer  proposes to take with respect thereto,  together with a copy
of any notice of such "reportable  event" which may be required to be filed with
the PBGC, or any notice delivered by the PBGC evidencing its intent to institute
such  proceedings.  Upon request of IBM Credit,  USA Customer shall furnish,  or
cause the plan  administrator to furnish,  to IBM Credit the most recently filed
annual report for each Plan.

7.6.  Environmental  Matters.  (A) Each Customer and any other Person under such
Customer's control (including,  without limitation,  agents and Affiliates under
such  control)  shall (i) comply  with all  Environmental  Laws in all  material
respects,  and (ii) undertake to use commercially  reasonable efforts to prevent
any unlawful release of any Hazardous  Substance by such Customer or such Person
into,  upon,  over or under any property  now or  hereinafter  owned,  leased or
otherwise controlled (directly or indirectly) by such Customer.

         (B) A  Customer  shall  notify  Applicable  Lender,  promptly  upon its
obtaining  knowledge of (i) any non-routine  proceeding or  investigation by any
Governmental  Authority with respect to the presence of any Hazardous Substances
on or in any property now or hereinafter owned,  leased or otherwise  controlled
(directly or indirectly) by such Customer, (ii) all claims made or threatened by
any Person or  Governmental  Authority  against  Customer  or any of  Customer's
assets  relating to any loss or injury  resulting from any Hazardous  Substance,
(iii)  such  Customer's  discovery  of  evidence  of  unlawful  disposal  of  or
environmental  contamination  by any Hazardous  Substance on any property now or
hereinafter owned,  leased or otherwise  controlled  (directly or indirectly) by
such  Customer,  and (iv) any occurrence or condition  which could  constitute a
violation of any Environmental Law.

7.7.  Collateral/Charged  Assets  Books  and  Records/Collateral/Charged  Assets
Audit. (A) Each Customer agrees to maintain books and records  pertaining to the
Collateral or Charged Assets as applicable in such detail,  form and scope as is
consistent with good business practice.

         (B) Each Customer agrees that Applicable Lender or its agents may enter
upon the  premises of such  Customer  at any time and from time to time,  during
normal business hours and upon reasonable notice under the circumstances for the
purposes of (i) inspecting the Collateral or Charged Assets as applicable,  (ii)
inspecting  and/or  copying  (at such  Customer's  expense)  any and all records
pertaining  thereto,  (iii)  discussing  the  affairs,  finances and business of
Applicable  Customer with any officers of such Customer or with the Auditors and
(iv)  verifying  Accounts and other  Collateral or Charged Assets as applicable.
Each  Customer  also agrees to provide  Applicable  Lender with such  reasonable
information and documentation  that Applicable Lender reasonably deems necessary
to conduct the foregoing activities,  including, without limitation,  reasonably
requested  samplings of purchase  orders,  invoices and evidences of delivery or
other  performance.  The Lenders shall  exercise their rights under this Section
with a view towards not interrupting the Customer's routine business  operations
and functions

Upon the occurrence and during the  continuance of an Event of Default which has
not been waived by Lenders in writing,  Lenders may conduct any of the foregoing
activities  upon twenty four hours notice and beginning  during normal  business
hours in a manner that Lenders deems reasonably necessary.

                                 Page 28 of 50
<PAGE>

         (C) Each Customer shall give  Applicable  Lender thirty (30) days prior
written  notice of any change in the  location  of any  material  Collateral  or
material Charged Assets as applicable,  the location of its books and records or
in the  location of its chief  executive  office or place of  business  from the
locations  specified in  Attachment B, and will execute such change and cause to
be filed and/or  delivered to IBM Credit any financing  statements,  landlord or
other lien waivers,  or other documents  reasonably required by such Lender, all
in form and substance reasonably satisfactory to such Lender.

         (D) Each  Customer  agrees to advise  Applicable  Lender  promptly,  in
reasonably  sufficient  detail, of any substantial  change relating to the type,
quantity or quality of the  Collateral/Charged  Assets, or any event which could
reasonably  be  expected to have a Material  Adverse  Effect on the value of the
Collateral/Charged  Assets or on the security  interests  granted to  Applicable
Lender therein.

7.8. Insurance; Casualty Loss. Each Customer agrees to maintain with financially
sound and reputable insurance companies:  (i) insurance on its properties,  (ii)
public  liability  insurance  against  claims for personal  injury or death as a
result  of the use of any  products  sold  by it and  (iii)  insurance  coverage
against other business risks, in each case, in at least such amounts and against
at least such risks as are usually  and  prudently  insured  against in the same
general geographical area by companies of established repute engaged in the same
or a similar business. Each Customer will furnish to Applicable Lender, upon its
written request, the insurance  certificates with respect to such insurance.  In
addition,  all Policies so maintained  are to name  Applicable  Lender as lender
loss payee as its interest may appear.

If a Customer fails to pay any cost, charges or premiums, or if a Customer fails
to insure the Collateral or Charged Assets as applicable,  Applicable Lender may
pay such costs,  charges or  premiums.  Any amounts  paid by  Applicable  Lender
hereunder  shall be  considered  an  additional  debt owed by such  Customer  to
Applicable Lender and are due and payable immediately upon receipt of an invoice
by Applicable Lender.

7.9. Taxes.  Each Customer agrees to pay, when due (as such date may be extended
from time to time),  all taxes lawfully levied or assessed against such Customer
or any of the Collateral or Charged  Assets as applicable  before any penalty or
interest accrues thereon unless such taxes are being  contested,  in good faith,
by appropriate  proceedings  promptly instituted and diligently conducted and an
adequate  reserve or other  appropriate  provisions  have been made  therefor as
required in order to be in conformity with applicable accounting principles.

7.10.  Compliance  With Laws.  Each  Customer  agrees to comply in all  material
respects with all  Requirements  of Law  applicable to the Collateral or Charged
Assets as applicable or any part thereof, or to the operation of its business.

7.11.  Fiscal Year.  USA  Customer  agrees to maintain its fiscal year as a year
ending December 31 unless USA Customer  provides IBM Credit at least thirty (30)
days prior written notice of any change thereof.

7.12.  Intellectual  Property.  Each Customer  shall do and cause to be done all
things necessary to preserve and keep in full force and effect all registrations
of  Intellectual  Property  which the  failure  to do or cause to be done  could
reasonably be expected to have a Material Adverse Effect.

7.13. Maintenance of Property.  Each Customer shall maintain all of its material
tangible  properties  (business  and  otherwise)  in good  condition  and repair
(ordinary  wear and tear excepted) and pay and discharge all costs of repair and
maintenance  thereof and all rental and mortgage  payments  and related  charges
pertaining thereto and not commit or permit any waste with respect to any of its
material  properties,  provided,  however,  the foregoing  shall not prohibit or

                                 Page 29 of 50
<PAGE>

limit the disposition, by any Customer, of any asset which is obsolete, surplus,
redundant, worn out, or not in compliance with applicable law.

7.14.   Collateral/Charged Assets.  Each Customer shall:

         (A) from time to time upon request of Applicable Lender with reasonable
prior notice,  provide such Lender with access to copies of all invoices  during
normal business hours,  delivery  evidences and other such documents relating to
each Account;

         (B) use commercially reasonable efforts to collect all Accounts owed;

         (C) promptly notify Applicable Lender of any loss, theft or destruction
of or damage to any of the Collateral or Charged  Assets if such loss,  theft or
destruction of or damage to any of the Collateral or Charged Assets shall have a
Material  Adverse Effect.  Each Customer shall diligently file and prosecute its
claim  for any  award or  payment  in  connection  with any  such  loss,  theft,
destruction  of or damage to Collateral or Charged  Assets as  applicable.  Each
Customer shall, upon demand of Applicable Lender,  make, execute and deliver any
assignments  and other  instruments  sufficient for the purpose of assigning any
such award or  payment  to such  Lender,  free of any  encumbrances  of any kind
whatsoever;

         (D) consistent with reasonable commercial practice, observe and perform
all matters and things  necessary or expedient to be observed or performed under
or by virtue of any lease, license,  concession or franchise forming part of the
Collateral or Charged  Assets as  applicable  in order to preserve,  protect and
maintain all the rights of Applicable Lender thereunder;

         (E) consistent with reasonable commercial practice,  maintain,  use and
operate the  Collateral or Charged Assets as applicable and carry on and conduct
its business in a proper and efficient  manner so as to preserve and protect the
Collateral or Charged  Assets as applicable  and the earnings,  incomes,  rents,
issues and profits thereof; and

         (F) at any time and from time to time,  upon the request of  Applicable
Lender, and at the sole expense of the Customer, Customer will promptly and duly
execute and deliver such further instruments and documents and take such further
action as such Lender may  reasonably  request for the purpose of  obtaining  or
preserving  the full  benefits  of this  Agreement  and of the rights and powers
herein granted,  including,  without limitation,  the filing of any financing or
continuation  statements  under the U. C. C., PPSA, the Acts or other applicable
law in effect in any jurisdiction with respect to the security interests granted
herein  and the  payment  of any and all  recording  taxes  and  filing  fees in
connection therewith.

For the  purpose of this  Section  7.14,  Lenders  acknowledge  that  Customers'
current operational practices are commercially reasonable.

7.15.  Subsidiaries.  Lenders may require that any Domestic  Subsidiaries become
parties to this  Agreement or any other  agreement  executed in connection  with
this  Agreement as guarantors or sureties.  Upon  acquisition  of a wholly-owned
Subsidiary by a Canadian  Customer,  such Subsidiary shall give, in favor of IBM
Canada, a Guaranty  supported by pledge of general security interest in the form
of documents  acceptable to IBM Canada.  Upon  acquisition  of a Subsidiary by a
Canadian Customer which is not wholly-owned by such Customer, IBM Canada, in its
reasonable discretion,  shall have the ability to require other security for the
transaction.  USA Customer  hereby agrees that,  promptly  after it acquires any
Subsidiary  after the Closing  Date,  it shall execute a supplement to the Stock
Pledge  Agreement  for the  purpose of  pledging to IBM Credit (i) all shares of
stock of the  Subsidiary  owned by the USA Customer,  if the new Subsidiary is a
Domestic  Subsidiary or (ii) all shares of stock of the new Subsidiary  owned by
USA Customer,  up to sixty six percent of the total outstanding  shares of stock

                                 Page 30 of 50
<PAGE>

of the Subsidiary,  if the new Subsidiary is not a Domestic Subsidiary.  For the
purpose of this Section  7.15,  each  Customer  agrees to notify the  Applicable
Lender 10 days before it acquires a new Subsidiary.

7.16. Financial Covenants;  Additional Covenants.  USA Customer acknowledges and
agrees  that USA  Customer  shall  maintain  the  financial  covenants  and each
Customer  acknowledges  and agrees other covenants set forth in the attachments,
exhibits and other addenda incorporated in this Agreement.

7.17. Guaranty. (A) USA Customer hereby guarantees to Lenders the prompt payment
when  due  and  the  full,  prompt,  and  faithful  performance  of any  and all
Obligations upon which any Customer is in any manner obligated, heretofore, now,
or  hereafter  owned,  contracted  or  acquired  by  Lenders  pursuant  to  this
Agreement,   whether  the  same  are  individual,  joint  or  several,  primary,
secondary,   direct,   contingent   or  otherwise.   USA  Customer   irrevocably
subordinates  to the full  payment of amounts  due Lenders any and all rights to
which it may be entitled, by operation of law or otherwise, (i) to be subrogated
to the rights of Lenders  against  another  Customer hereto with respect to such
payment or otherwise to be  reimbursed,  indemnified  or  exonerated  by another
Customer in respect  thereof,  or (ii) to receive any payment,  in the nature of
contribution or for any other reason,  from another Customer hereto with respect
to such payment.

         (B) Notwithstanding any provision herein to the contrary, the liability
of USA Customer  hereunder  shall in no event exceed the maximum  amount that is
valid and enforceable in any action or proceeding involving any applicable state
corporate  law or any  applicable  state or  federal  bankruptcy  or other  law,
insolvency,  reorganization,  fraudulent  conveyance  or other law involving the
rights of creditors generally.

         (C) The  liability of USA  Customer  under this Section 7.17 is direct,
absolute and unconditional  and shall not be affected by any extension,  renewal
or other change in the terms of payment or performance  thereof, or the release,
settlement  or  compromise  of or with  any  party  liable  for the  payment  or
performance thereof, the release or nonperfection of any security thereunder, or
any change in any Customer's  financial  condition.  USA  Customer's  obligation
pursuant to this  Section  7.17 shall  continue for so long as any sums owing to
Lenders by any Customer remains outstanding and unpaid, unless terminated in the
manner provided herein. USA Customer acknowledges that its obligations hereunder
are in addition to and  independent of any agreement or transaction  between any
Lender and any other  Customer or any other  Person  creating or  reserving  any
lien,  encumbrance or security interest in any property of any other Customer or
any other Person as security for any obligation of such Customer.

         (D) USA Customer has made an independent investigation of the financial
condition of each other Customer and guarantees  the  Obligations  based on that
investigation and not upon any representations  made by any Lender. USA Customer
acknowledges  that it has  access  to  current  and  future  Customer  financial
information  which will enable USA Customer to  continuously  remain informed of
each other  Customer's  financial  condition.  USA Customer also consents to and
agrees that the  guarantees  provided in this Section  7.17 and the  Obligations
shall not be affected by  Lenders'   subsequent  increases  or  decreases in any
credit line that any Lender may grant to any Customer; substitutions,  exchanges
or releases of all or any part of the Collateral or Charged Assets as applicable
or hereafter securing any of the Obligations; sales or other dispositions of any
or all of the Collateral or Charged Assets now or hereafter  securing any of the

                                 Page 31 of 50
<PAGE>

Obligations without demands, advertisement or notice of the time or place of the
sales or other  dispositions,  realizing on the  Collateral or Charged Assets as
applicable to the extent Lenders, in their sole discretion deems proper.

         (E) With respect to the guarantees provided hereunder, USA Customer, in
its capacity as a guarantor,  waives if permitted by applicable  law (1) demand,
protest and all notices of protest or  dishonor,  (2) all notices of payment and
nonpayment, (3) all notices required by law, any and all defenses, including but
not  limited to any  defense  which it may have  against  any  manufacturer  or,
distributor,  (5) any and all  rights  of  set-off  such USA  Customer  may have
against  any Lender and (6) all  notices of  nonpayment  at  maturity,  release,
compromise,  settlement,  extension or renewal of any or all  commercial  paper,
accounts, contract rights, documents,  instruments, chattel paper and guarantees
at any time held by any Lender on which any Customer  may, in any way, be liable
and USA Customer  hereby ratifies and confirms  whatever  Lenders may do in that
regard.

         (F) This guaranty obligation and any and all obligations,  liabilities,
terms and  provisions  herein shall survive any and all bankruptcy or insolvency
proceedings,  actions and/or claims brought by or against USA Customer,  whether
such proceedings, actions and/or claims are federal and/or state.

                          Section 8. NEGATIVE COVENANTS

Until   termination  of  this  Agreement  and  the   indefeasible   payment  and
satisfaction of all Obligations hereunder:

8.1. Liens. No Customer will, directly or indirectly mortgage,  assign,  pledge,
transfer, create, incur, assume, permit to exist or otherwise permit any Lien to
exist on any of its property,  assets, revenues or goods, whether real, personal
or mixed, whether now owned or hereafter acquired, except for Permitted Liens.

8.2. Disposition of Assets. (A) No Customer will, directly or indirectly,  sell,
lease, assign,  transfer or otherwise dispose of any assets other than (i) sales
of  inventory  in the  ordinary  course of  business  and short  term  rental of
inventory  as  demonstrations  in amounts not  material to such  Customer,  (ii)
voluntary dispositions of individual assets and obsolete or worn out property in
the ordinary  course of business,  and (iii)  Permitted  Dispositions  provided,
however,  that no Permitted  Disposition  shall represent an amount in excess of
Fifteen Percent (15%) of the combined  assets of the Customers and  Subsidiaries
without the prior written consent of IBM Credit.

          (B) In the event of a Permitted  Disposition,  Applicable Lender shall
provide USA Customer with all such documentation (including, without limitation,
the execution and delivery of  termination  statements)  and shall take all such
steps (including,  without limitation,  the redelivery of stock certificates) as
USA Customer,  from time to time may reasonably  request in connection with, and
to facilitate such, Permitted Disposition.

8.3.  Corporate  Changes.  Except as described on Exhibit 8.3, no Customer will,
without the prior written consent of Applicable Lender,  directly or indirectly,
merge, consolidate, liquidate, dissolve or enter into or engage in any operation
or activity  materially  different from that presently  being  conducted by such
Applicable Customer.

8.4.  Guaranties.  No Customer will, directly or indirectly,  assume,  guaranty,
endorse,  or otherwise  become liable upon the  obligations  of any other Person
other than a Subsidiary, except (i) by the endorsement of negotiable instruments

                                 Page 32 of 50
<PAGE>

for deposit or  collection  or similar  transactions  in the ordinary  course of
business,  (ii) by the  giving of  indemnities  in  connection  with the sale of
inventory  or other  asset  dispositions  permitted  hereunder,  and  (iii)  for
guaranties in favor of Lenders.

8.5. Restricted  Payments.  Except as provided in Exhibit 8.5, no Customer will,
and no Customer  will permit any  Subsidiary  to,  directly or  indirectly:  (i)
declare or pay any dividend (other than dividends payable solely in common stock
of such Customer) on, or make any payment on account of, or set apart assets for
a sinking or other  analogous  fund for, the purchase,  redemption,  defeasance,
retirement or other  acquisition of, any shares of any class of capital stock of
such  Customer or any  warrants,  options or rights to purchase any such capital
stock, whether now or hereafter  outstanding,  or make any other distribution in
respect thereof,  either directly or indirectly,  whether in cash or property or
in obligations of such Customer; or (ii) make any optional payment or prepayment
on or redemption (including, without limitation, by making payments to a sinking
or  analogous  fund)  or  repurchase  of  any   Indebtedness   (other  than  the
Obligations).

8.6.  Investments.  No Customer will, directly or indirectly,  make, maintain or
acquire any Investment in any Person other than:

         (A)  interest  bearing  deposit  accounts  (including  certificates  of
deposit) which are insured by the Federal Deposit Insurance Corporation ("FDIC")
or a similar federal insurance program;

         (B)  direct  obligations  of the  government  of the  United  States of
America,  Canada or Great  Britain or any agency or  instrumentality  thereof or
obligations  guaranteed  as to principal  and  interest by the United  States of
America, Canada or Great Britain or any agency thereof;

         (C) stock or  obligations  issued to Customers in  settlement of claims
against  others by  reason of an event of  bankruptcy  or a  composition  or the
readjustment of debt or a reorganization of any debtor of such Customer;

         (D) commercial  paper of any  corporation  organized  under the laws of
Canada, Great Britain of any State of the United States or any bank organized or
licensed to conduct a banking business under the laws of Canada,  Great Britain,
the United  States or any State  thereof  having not less than the third highest
rating  then given by Moody's  Investor's  Services,  Inc.  or Standard & Poor's
Corporation; and

         (E) any Person, the acquisition of which is a Permitted Acquisition.

8.7.   Affiliate/Subsidiary   Transactions.   No  Customer  will,   directly  or
indirectly,  enter into any transaction with any Affiliate or Subsidiary,  other
than with a Guarantor,  including,  without  limitation,  the purchase,  sale or
exchange  of  property  or the  rendering  of any  service to any  Affiliate  or
Subsidiary, other than with a Guarantor, of such Customer except in the ordinary
course  of  business  and  pursuant  to  the  reasonable  requirements  of  such
Customer's  business upon fair and  reasonable  terms no less  favorable to such
Customer than could be obtained in a comparable arm's-length transaction with an
unaffiliated Person.

8.8.  ERISA.  USA  Customer  will  not (A)  terminate  any Plan so as to incur a
material  liability to the PBGC (as defined in Section 6.12 of this  Agreement),
(B)  permit  any  "prohibited  transaction"  involving  any Plan  (other  than a
"multi-employer  benefit  plan") which would  subject the Customer to a material
tax or penalty on "prohibited transactions" under the Code or ERISA, (C) fail to
pay to any Plan any contribution which they are obligated to pay under the terms
of such Plan,  if such failure would result in a material  "accumulated  funding
deficiency",  whether or not waived, (D) allow or suffer to exist any occurrence
of a  "reportable  event" or any other  event or  condition,  which  presents  a
material  risk  of   termination   by  the  PBGC  of  any  Plan  (other  than  a

                                 Page 33 of 50
<PAGE>

"multi-employer  benefit plan"), or (E) fail to notify IBM Credit as required in
Section  7.5.  As  used  in  this  Agreement,  the  terms  "accumulated  funding
deficiency" and "reportable  event" shall have the respective  meanings assigned
to them in ERISA, and the term "prohibited  transaction"  shall have the meaning
assigned to it in the Code and ERISA.  For  purposes of this  Section  8.8,  the
terms "material liability",  "tax", "penalty",  "accumulated funding deficiency"
and "risk of  termination"  shall mean a liability,  tax,  penalty,  accumulated
funding deficiency or risk of termination which could likely be expected to have
a Material Adverse Effect.

8.9.  Additional  Negative  Pledges.  No Customer will,  directly or indirectly,
create or otherwise cause or permit to exist or become effective,  other than in
its ordinary course of business,  any contractual  obligation which may restrict
or inhibit Applicable Lender's rights or ability to sell or otherwise dispose of
the  Collateral  or Charged  Assets as  applicable or any part thereof after the
occurrence and during the continuance of an Event of Default.

8.10. Use of Proceeds.  The Customers  shall not use any portion of the proceeds
of any R/C Advances  other than for its general  working  capital  requirements,
capital expenditures, Permitted Acquisitions, and other corporate purposes which
are not otherwise specifically prohibited hereby or in any Other Documents.

8.11.  Indebtedness.  The Customers will not create,  incur, assume or permit to
exist any Indebtedness, except for Permitted Indebtedness.

8.12. Loans. The Customers will not make any loans,  advances,  contributions or
payments of money or goods to any Subsidiary, Affiliate or parent corporation or
to any officer,  director or stockholder of Customers or of any such corporation
(except for compensation for personal services actually rendered), except for:

         (A) transactions expressly authorized by this Agreement;

         (B) as described in Exhibit 8.12;

         (C) loans,  advances and payments of money or goods to other  Customers
or Guarantors;

         (D)  with  respect  to the  Canadian  Customers,  loans,  advances  and
payments  of  money  or  goods  to (x)  those  of its  Subsidiaries  which  have
guaranteed to IBM Canada the Obligations of the Canadian  Customer of which such
Person is a Subsidiary and secured such  guarantee with a security  interest (or
the  functional  equivalent  if located in a province  in which the PPSA has not
been adopted in  substantially  all assets of that Person or (y) a Non-Guarantor
Subsidiary which have evidenced the resulting obligation to TigerTel Inc. with a
promissory  note which is secured with a security  interest  (or the  functional
equivalent  if located in a Province in which the PPSA has not been  adopted) in
substantially all assets of such borrowing Non-Guarantor Subsidiary,  which note
has been pledged to IBM Canada,  provided the aggregate of loans made under this
clause (y) to all  Non-Guarantor  Subsidiaries  shall not exceed CND$  1,200,000
(One Million Two Hundred  Thousand  Canadian  Dollar)  without the prior written
consent of IBM Canada.

                               Section 9. DEFAULT

9.1. Event of Default.  Any one or more of the following events shall constitute
an Event of Default by a Customer under this Agreement and the Other Documents:

         (A)  The  failure  of  any  Customer  to  make  timely  payment  of the
Obligations  or any part  thereof  when due and  payable if such  failure  shall
remain unremedied for more than five (5) days after written notice thereof shall
have been given to Customer by IBM Credit during which period  Customer shall be

                                 Page 34 of 50
<PAGE>

charged the  Delinquency Fee Rate set forth in Attachment A beginning on the day
after the payment was due and including the day payment is received;

         (B) Any Customer fails to comply with or observe any term,  covenant or
agreement contained in this Agreement or any Other Documents and such failure is
not cured within fifteen (15) Business Days of written  notice (with  reasonable
particularity) to USA Customer of such failure ;

         (C) Any representation, warranty, statement, report or certificate made
or delivered by or on behalf of any Customer or any of its  officers,  employees
or  agents  or by or on  behalf of any  Guarantor  to  Lenders  was false in any
material respect at the time when made or deemed made;

         (D) Any Customer,  any Subsidiary or any Guarantor  shall generally not
pay its debts as such debts  become  due,  become or  otherwise  declare  itself
insolvent,  file a voluntary  petition  for  bankruptcy  protection,  have filed
against it any involuntary bankruptcy petition,  cease to do business as a going
concern,  make any  assignment  for the benefit of  creditors,  or a  custodian,
receiver, trustee, liquidator, administrator or person with similar powers shall
be appointed  for any  Customer,  any  Subsidiary or any Guarantor or any of its
respective  properties  or  have  any of its  respective  properties  seized  or
attached,  or take any action to authorize,  or for the purpose of effectuating,
the  foregoing,  provided,  however,  that a  Customer,  any  Subsidiary  or any
Guarantor  shall have a period of forty-five (45) days within which to discharge
any involuntary petition for bankruptcy or similar proceeding;

         (E) The entry of any judgment  against any Customer or any Guarantor in
an amount  in  excess of  U.S.$1,000,000  and such  judgment  is not  satisfied,
dismissed, stayed or superseded by bond within thirty (30) days after the day of
entry thereof (and in the event of a stay or supersedeas  bond, such judgment is
not  discharged  within thirty (30) days after  termination  of any such stay or
bond) or such  judgment is not  covered by  insurance  (subject to  commercially
reasonable  deductable) as to which the insurance  company has  acknowledged its
obligation to pay such judgment in full;

         (F) The  dissolution  or  liquidation  of any  Customer,  any  material
Domestic  Subsidiary or any Guarantor,  or its directors or  stockholders  shall
take any action to dissolve or liquidate any Customer or any Guarantor;

         (G)  Any  Customer  suspends  business  for  fifteen  (15)  consecutive
Business  Days  for  any  reason  other  than  an  Act of  God,  war;  or  other
catastrophic event beyond the control of the Customers;

         (H) The occurrence of any event or condition that permits the holder of
any Indebtedness  aggregately in excess of U.S.$1,000,000 arising in one or more
related or unrelated  transactions  to  accelerate  the maturity  thereof or the
failure of any Customer to pay when due any such Indebtedness;

         (I) Any Guaranty of any or all of the Customers'  Obligations  executed
by any Guarantor,  whose assets are substantially  relied upon by the Lenders to
secure the  Obligations,  in favor of Lenders,  shall at any time for any reason
cease to be in full force and effect or shall be declared to be null and void by
a court of  competent  jurisdiction  or the validity or  enforceability  thereof
shall be contested or denied by any such Guarantor,  or any such Guarantor shall
deny that it has any further  liability  or  obligation  thereunder  or any such
Guarantor  shall fail to comply with or observe any of the terms,  provisions or
conditions contained in any such Guaranty;

         (J) Any Customer is in default  under the material  terms of any of the
Other  Documents  after the  expiration  of any  applicable  grace  and/or  cure
periods;

                                 Page 35 of 50
<PAGE>

         (K) There shall occur a "reportable event" with respect to any Plan, or
any Plan shall be subject  to  termination  proceedings  (whether  voluntary  or
involuntary) and there shall result from such "reportable  event" or termination
proceedings  a liability  of USA  Customer  to the PBGC which in the  reasonable
opinion of IBM Credit will have a Material Adverse Effect; or

         (L) Any  "person"  (as defined in Section  13(d)(3)  of the  Securities
Exchange Act of 1934, as amended) acquires a beneficial  interest in 50% or more
of the Voting Stock of USA Customer.

9.2. Acceleration. Upon the occurrence and during the continuance of an Event of
Default  which has not been waived in writing by Lenders,  Lenders may, in their
sole discretion,  take any or all of the following actions, without prejudice to
any other  rights  they may have at law or under this  Agreement  to enforce its
claims against the Customers:  (a) declare all Obligations to be immediately due
and  payable  (except  that in the Event of Default  consists of the filing of a
petition under the  Bankruptcy  Code or analogous laws in Canada or UK, in which
case all  Obligations  shall  automatically  become  immediately due and payable
without  the  necessity  of any  notice or other  demand)  without  presentment,
demand,  protest  or  any  other  action  or  obligation  of  Lenders;  and  (b)
immediately terminate the Credit Line hereunder.

9.3.  Remedies.  (A) Upon the occurrence and during the continuance of any Event
of Default which has not been waived in writing by Lenders and the  acceleration
of the  Obligations  in  accordance  with Section 9.2,  Lenders may exercise all
rights and remedies of a secured party under the U.C.C.,  PPSA,  the Acts or any
other  provisions,  laws  or  statutes  as  applicable.   Without  limiting  the
generality of the  foregoing,  a Lender may: (i) remove from any premises  where
same may be  located  any and all  documents,  instruments,  files  and  records
(including the copying of any computer records), and any receptacles or cabinets
containing same, relating to the Accounts, or the Lender may use (at the expense
of the  Customers)  such of the  supplies or space of a Customer  at  Customer's
place of business or otherwise,  as may be necessary to properly  administer and
control the Accounts or the handling of  collections  and  realizations  thereon
provided in all events,  the Lenders shall not hinder or limit access by each of
the  Customers  to all of such  records  and  shall  make  all of  such  records
available to the Customers;  (ii) bring suit, in the name of the Customer or the
Lender and  generally  shall have all other  rights  respecting  said  Accounts,
including  without  limitation  the right to  accelerate  or extend  the time of
payment,  settle,  compromise,  release in whole or in part any amounts owing on
any  Accounts  and issue  credits in the name of the  Customer or Lender;  (iii)
sell, assign and deliver the Accounts and any returned, reclaimed or repossessed
merchandise, with or without advertisement, at public or private sale, for cash,
on credit or otherwise,  at such Lender's  sole option and  discretion,  and any
Lender may bid or become a purchaser at any such sale;  and (iv)  foreclose  the
security  interests created pursuant to this Agreement by any available judicial
procedure,  or to take  possession  of any or all of the  Collateral  or Charged
Assets without  judicial  process and to enter any premises where any Collateral
or  Charged  Assets as  applicable  may be  located  for the  purpose  of taking
possession of or removing the same.

         (B) Upon the occurrence of any Event of Default,  each Customer  agrees
to provide to Applicable Lender (i) within three (3) Business Days after request
by a Lender, any written  certificates,  schedules and reports together with all
supporting  documents relating to the Collateral or Charged Assets as applicable
or the Applicable  Customer's or any Guarantor's  business affairs and financial
condition;  and (ii) the name,  address and phone  number of each of its Account
debtors' primary contacts for each Account if requested by IBM Credit.  Upon the
occurrence and during the continuance of any Event of Default which has not been
waived in  writing  by  Lenders,  and the  acceleration  of the  Obligations  in
accordance  with  Section 9.2 a Lender shall have the right to sell,  lease,  or
otherwise  dispose of all or any part of the  Collateral  or  Charged  Assets as
applicable,  whether  in its then  condition  or after  further  preparation  or
processing, in the name of Applicable Customer or such Lender, or in the name of
such other party as such Lender may designate,  either at public or private sale
or at any broker's  board,  in lots or in bulk, for cash or for credit,  with or
without warranties or representations,  and upon such other terms and conditions

                                 Page 36 of 50
<PAGE>

as such Lender in its sole discretion may deem  advisable,  and any Lender shall
have the right to purchase at any such sale.

If a Lender,  in its sole  discretion  determines  that any of the Collateral or
Charged  Assets as applicable  requires  rebuilding,  repairing,  maintenance or
preparation,  such Lender shall have the right, at its option, to do such of the
aforesaid as it deems  necessary  for the purpose of putting such  Collateral or
Charged  Assets as  applicable  in such  saleable form as such Lender shall deem
appropriate.  Each  Customer  hereby agrees that any  disposition  by Applicable
Lender of any  Collateral  or Charged  Assets as  applicable  pursuant to and in
accordance with the terms of a repurchase  agreement  between  Applicable Lender
and the  manufacturer  or any supplier of such  Collateral or Charged  Assets as
applicable constitutes a commercially  reasonable sale. Each Customer agrees, at
the request of Applicable  Lender,  to assemble the Collateral or Charged Assets
as applicable and to make it available to Applicable Lender at places which such
Applicable  Lender  shall  select,  whether at the  premises of the  Customer or
elsewhere,  and  to  make  available  to  Applicable  Lender  the  premises  and
facilities  of the  Customer  for the  purpose  of  Applicable  Lender's  taking
possession  of,  removing  or  putting  such  Collateral  or  Charged  Assets as
applicable in saleable form. If notice of intended disposition of any Collateral
or Charged  Assets as  applicable is required by law, it is agreed that ten (10)
Business Days notice shall constitute reasonable notification.

         (C) Unless expressly  prohibited by the licensor thereof,  if any, each
Lender is hereby granted by each  Applicable  Customer,  upon the occurrence and
during  the  continuance  of any Event of Default  which has not been  waived in
writing by  Lenders,  an  irrevocable,  non-exclusive  license  to use,  assign,
license or sublicense all computer software programs,  data bases, processes and
materials  used by the  Applicable  Customer in its  businesses or in connection
with any of the Collateral or Charged Assets as applicable.

         (D) The net cash proceeds  resulting from a Lender's exercise of any of
the foregoing rights (after deducting all charges, costs and expenses, including
reasonable  attorneys'  fees)  shall be applied by such Lender to the payment of
the Obligations,  whether due or to become due, in such order as such Lender may
in it sole  discretion  elect.  Applicable  Customer shall remain liable to such
Lender  for any  deficiencies,  and  such  Lender  in turn  agrees  to  remit to
Applicable  Customer  or  its  successors  or  assigns,  any  surplus  resulting
therefrom.

         (E) The  enumeration  of the  foregoing  rights is not  intended  to be
exhaustive  and the exercise of any right shall not preclude the exercise of any
other rights, all of which shall be cumulative.

9.4. Waiver.  Each Customer waives to the extent permitted by applicable law all
rights of set-off it may have against any Lender.  Each Customer  further waives
to the extent permitted by applicable law presentment,  demand and protest,  and
notices of non-payment,  non-performance,  any right of contribution,  dishonor,
and any other demands, and notices required by law.

                            Section 10. MISCELLANEOUS

10.1.  Term;  Termination.  (A) This  Agreement  shall remain in force until the
earlier of (i) the Termination Date, (ii) the date specified in a written notice
by the USA Customer  that they intend to  terminate  this  Agreement  which date
shall be no less than  thirty (30) days  following  the receipt by IBM Credit of
such written notice,  and (iii)  termination by Lenders after the occurrence and
during the continuance of an Event of Default. Upon the date that this Agreement
is  terminated,  all of  Customers'  Obligations  shall be  immediately  due and
payable  in  their  entirety,  notwithstanding  any  other  provisions  of  this
Agreement.

                                 Page 37 of 50
<PAGE>

         (B) Until the  payment  in full of all of  Customers'  Obligations,  no
termination  of this  Agreement or any of the Other  Documents  shall in any way
affect or impair  (i)  Customers'  Obligations  to  Lenders  including,  without
limitation,  any  transaction  or  event  occurring  prior  to  and  after  such
termination,  or (ii) Lenders' rights hereunder,  including,  without limitation
Lenders' security interest in the Collateral or Charged Assets as applicable. On
and after a Termination  Date, a Lender may, but shall not be obligated to, upon
the request of Applicable Customer, continue to provide Advances hereunder.

          (C) In the event of the payment in full of all of the then Outstanding
Advances and the termination of the Credit Line,  each  Applicable  Lender shall
provide USA Customer with all such documentation (including, without limitation,
the execution and delivery of  termination  statements)  and shall take all such
steps (including,  without limitation,  the redelivery of stock certificates) as
USA Customer,  from time to time amy reasonably  request in connection with, and
to facilitate  the release of all security and  Collateral  interests  which any
Applicable Lender has in any Customer, Subsidiary or other Person.

         (D) A  prepayment  premium,  shall be  payable by USA  Customer  to IBM
Credit in the event that the USA  Customer  terminates  the Credit Line prior to
the third  anniversary  of the Closing  Date,  in an amount equal to Eighty Five
Million Dollars  multiplied by (i) if the  termination  occurs on a date that is
between the Closing Date to and including the first  anniversary  thereof,  Zero
basis points  (0%),  (ii) the first  anniversary  thereof to and  including  the
second  anniversary  thereof,  Fifty basis points (0.5%),  and (iii)  thereafter
Twenty Five basis points (0.25%).

10.2. Indemnification. Each Customer hereby agree to indemnify and hold harmless
Lender and each of its officers,  directors,  agents and assigns  (collectively,
the "Indemnified Persons") against all losses, claims,  damages,  liabilities or
other  expenses  (including  reasonable  attorneys'  fees and court costs now or
hereinafter  arising from the  enforcement of this  Agreement,  the "Losses") to
which any of them may become subject  insofar as such Losses arise out of or are
based upon any event,  circumstance or condition (a) occurring or existing on or
before the date of this  Agreement  relating to any financing  arrangements  the
Lenders may from time to time have with (i) such Customer,  (ii) any Person that
shall be acquired by such  Customer or (iii) any Person that such  Customer  may
acquire  all  or  substantially  all of  the  assets  of,  or  (b)  directly  or
indirectly, relating to the execution, delivery or performance of this Agreement
or the consummation of the transactions contemplated hereby or thereby or to any
of the  Collateral or Charged  Assets as applicable or to any act or omission of
the Customer in connection therewith.  Notwithstanding the foregoing, a Customer
shall not be  obligated  to  indemnify a Lender for any Losses  incurred by such
Lender  which  are a  result  of  such  Lender's  gross  negligence  or  willful
misconduct.  The indemnity provided herein shall survive the termination of this
Agreement.

10.3.  Additional  Obligations.  A Lender,  without  waiving  or  releasing  any
Obligation or Default of the  Customers,  may perform any  Obligations  of the a
Customer that such Customer shall fail or refuse to perform and such Lender may,
at any time or times hereafter,  but shall be under no obligation to do so, pay,
acquire or accept any assignment of any security interest,  lien, encumbrance or
claim  against the  Collateral or Charged  Assets as applicable  asserted by any
person. All sums paid by such Lender in performing in satisfaction or on account
of the foregoing and any expenses,  including reasonable  attorney's fees, court
costs, and other charges relating  thereto,  shall be a part of the Obligations,
payable on demand and secured by the Collateral or Charged Assets as applicable.

10.4. LIMITATION OF LIABILITY.  NO LENDER NOR ANY OTHER INDEMNIFIED PERSON SHALL
HAVE ANY  LIABILITY  WITH  RESPECT TO ANY  PUNITIVE,  INDIRECT OR  CONSEQUENTIAL
DAMAGES  SUFFERED BY  CUSTOMERS IN  CONNECTION  WITH THIS  AGREEMENT,  ANY OTHER
AGREEMENT, OR ANY CLAIMS IN ANY MANNER RELATED THERETO. NOR SHALL LENDERS OR ANY
OTHER INDEMNIFIED PERSON HAVE ANY LIABILITY TO CUSTOMERS OR ANY OTHER PERSON FOR
ANY ACTION TAKEN OR OMITTED TO BE TAKEN BY IT OR THEM HEREUNDER,  EXCEPT FOR ITS
OR THEIR OWN GROSS NEGLIGENCE OR WILLFUL  MISCONDUCT.  IN THE EVENT ANY CUSTOMER

                                 Page 38 of 50
<PAGE>

REQUESTS  APPLICABLE  LENDER TO EFFECT A  WITHDRAWAL  OR DEBIT OF FUNDS  FROM AN
ACCOUNT OF SUCH CUSTOMER, THEN IN NO EVENT SHALL APPLICABLE LENDER BE LIABLE FOR
ANY AMOUNT IN EXCESS OF ANY AMOUNT INCORRECTLY  DEBITED,  EXCEPT IN THE EVENT OF
SUCH  APPLICABLE  LENDER'S  GROSS  NEGLIGENCE  OR  WILLFUL   MISCONDUCT.   10.5.
Alteration/Waiver.  This Agreement and the Other Documents may not be altered or
amended except by an agreement in writing signed by Customers and by Lenders. No
delay or  omission  of any  Lender to  exercise  any right or remedy  hereunder,
whether before or after the occurrence of any Event of Default, shall impair any
such right or remedy or shall operate as a waiver  thereof or as a waiver of any
such Event of  Default.  In the event  that  Lenders at any time or from time to
time  dispenses  with  any  one or more of the  requirements  specified  in this
Agreement or any of the Other  Documents,  such  dispensation  may be revoked by
Lenders at any time and shall not be deemed to  constitute  a waiver of any such
requirement subsequent thereto.  Lenders'failure at any time or times to require
strict   compliance  and  performance  by  any  Customer  of  any  undertakings,
agreements,  covenants,  warranties and representations of this Agreement or any
Other  Document  shall not  waive,  affect  or  diminish  any  right of  Lenders
thereafter to demand strict  compliance and performance  thereof.  Any waiver by
Lenders of any Default by the Customers under this Agreement or any of the Other
Documents  shall not waive or affect any other  Default by the  Customers  under
this Agreement or any of the Other  Documents,  whether such Default is prior or
subsequent  to such other  Default and whether of the same or a different  type.
None of the undertakings, agreements, warranties, covenants, and representations
of the  Customers  contained  in this  Agreement or the Other  Documents  and no
Default by the Customers shall be deemed waived by Lenders unless such waiver is
in writing signed by an authorized representative of Lenders.

10.6. Severability. If any provision of this Agreement or the Other Documents or
the  application  thereof  to any  Person or  circumstance  is held  invalid  or
unenforceable,  the remainder of this Agreement and the Other  Documents and the
application  of such  provision to other  Persons or  circumstances  will not be
affected thereby, the provisions of this Agreement and the Other Documents being
severable in any such instance.

10.7. One Loan. All Advances  heretofore,  now or at any time or times hereafter
made by a Lender to an  Applicable  Customer  under this  Agreement or the Other
Documents shall constitute one loan secured by such Lender's security  interests
in the  Collateral  or Charged  Assets as applicable  and by all other  security
interests,  liens, charged assets and encumbrances heretofore,  now or from time
to time  hereafter  granted by the  Applicable  Customer  to such  Lender or any
assignor of such Lender.

10.8. Additional  Collateral/Charged  Assets. All monies,  reserves and proceeds
received or collected by a Lender with respect to Accounts and other property of
an  Applicable  Customer  in  possession  of such  Lender  at any  time or times
hereafter are hereby  pledged by Applicable  Customer to such Lender as security
for the  payment  of  Applicable  Customer's  Obligations  and shall be  applied
promptly by such  Lender on account of the  Applicable  Customer's  Obligations;
provided,  however,  such Lender may  release to the  Applicable  Customer  such
portions of such  monies,  reserves and proceeds as such Lender may from time to
time determine, in its sole discretion.

10.9.  No Merger or  Novations.  Neither the  obtaining  of any judgment nor the
exercise  of any power of  seizure  or sale  shall  operate  to  extinguish  the
Obligations of a Customer to the Lenders secured by this Agreement and shall not
operate as a merger of any covenant in this Agreement, and the acceptance of any
payment or alternate  security shall not constitute or create a novation and the
obtaining of a judgment or judgments under a covenant herein contained shall not
operate as a merger of that  covenant or affect the  Lenders'  rights under this
Agreement.

                                 Page 39 of 50
<PAGE>

10.10. Paragraph Titles. The Section titles used in this Agreement and the Other

Documents  are for  convenience  only and do not define or limit the contents of
any Section.

10.11. Binding Effect; Assignment.  This Agreement and the Other Documents shall
be binding upon and inure to the benefit of Lenders and the  Customers and their
respective  successors  and assigns;  provided,  that no Customer shall have the
right to assign this Agreement or any of the Other  Documents  without the prior
written consent of Applicable Lender.

10.12.  Notices.  Except as otherwise expressly provided in this Agreement,  any
notice required or desired to be served,  given or delivered  hereunder shall be
in writing,  and shall be deemed to have been validly served, given or delivered
(i) upon receipt if deposited in the first class or equivalent mail, with proper
postage  prepaid,  (ii) upon receipt of  confirmation  or  answerback if sent by
telecopy,  or other similar facsimile  transmission if received during customary
business  hours at the offices of the  recipient,  otherwise,  at the opening of
business on the recipient's then next Business Day, (iii) one Business Day after
deposit with a reputable  overnight courier with all charges prepaid if intended
for delivery in the same country as that in which so  deposited,  otherwise,  at
the opening of the business on the  recipient's  then next Business Day, or (iv)
when delivered,  if hand-delivered by messenger during customary business hours,
all of which shall be properly addressed to the party to be notified and sent to
the address or number indicated as follows:

- --------------------------------------------------------------------------------
(i)    If to IBM Credit at:               (ii) If to a Customer at:

       IBM Credit Corporation                  Applicable Customer's Name
       1500 Riveredge Parkway
       Atlanta, Georgia 30328                  c/o Applied Cellular Technology
       Attention:  Region Manager, East        Financial, Corp.
       Facsimile: 1 (770) 644-4826             Unit #6A, Pine Tree Condominium
                                               360 Route 101 W.
                                               Bedford, New Hampshire 03110
                                               Attention:  Jerome C. Artigliere
                                               Facsimile:



(iii)  If to IBMUK at:                    (iv) If to IBM Canada at:

       IBM United Kingdom Financial            IBM Financing, a division of IBM
       Services Limited
       PO Box 41                               Canada Limited
       North Harbour, Cosham Hants,            3600 Steeles Avenue East, f4/938
       United Kingdom
       Attention:  Jeffrey Smith, Director     Markam, Ontario L3R 9Z7Attention:
       Facsimile:  44 1 705221513              Manager, Commercial Financing
                                                  Facsimile: (905) 316-6009



or to such other address or number as each party  designates to the other in the
manner  prescribed  herein.  A copy of all material notices under the Agreement,
including  any notice of, or which starts the beginning of any grace and/or cure
periods  applicable  to, any Event of Default and any notice which consists of a
reservation  of  rights  or  claiming  or  suggesting  any  departure  from  the
provisions  of the  Agreement  and Other  Documents  shall also be  delivered to

                                 Page 40 of 50
<PAGE>

Applied Digital  Solutions,  Inc. located at 400 Royal Palm Way, Suite 410, Palm
Beach, Florida 33480, Attention:  General Counsel or such other address, written
notice of which is provided by USA  Customer  to  Lenders.  Lenders  reserve the
right to serve notices of legal proceedings directly to Customers.

10.13.   Counterparts.   This  Agreement  may  be  executed  in  any  number  of
counterparts, each of which shall be an original, with the same effect as if the
signatures thereto were upon the same instrument.

10.14.  SUBMISSION  AND  CONSENT TO  JURISDICTION  AND CHOICE OF LAW.  TO INDUCE
LENDERS TO ACCEPT THIS AGREEMENT AND THE OTHER  DOCUMENTS,  EACH CUSTOMER HEREBY
IRREVOCABLY AND UNCONDITIONALLY:

         (A) SUBMITS  ITSELF AND ITS PROPERTY IN ANY LEGAL ACTION OR  PROCEEDING
RELATING TO THIS AGREEMENT AND ANY OTHER  DOCUMENT,  OR FOR THE  RECOGNITION AND
ENFORCEMENT OF ANY JUDGMENT IN RESPECT  THEREOF,  TO THE  NON-EXCLUSIVE  GENERAL
JURISDICTION  OF THE  COURTS  OF THE  STATE OF NEW YORK  CITY,  NEW YORK AND THE
UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK.

         (B) CONSENTS THAT ANY SUCH ACTION OR PROCEEDING  MAY BE BROUGHT IN SUCH
COURTS AND WAIVES ANY OBJECTION THAT IT MAY NOW OR HEREINAFTER HAVE TO THE VENUE
OF ANY SUCH  ACTION  OR  PROCEEDING  IN ANY SUCH  COURT OR THAT  SUCH  ACTION OR
PROCEEDING WAS BROUGHT IN AN INCONVENIENT COURT AND AGREES NOT TO PLEAD OR CLAIM
THE SAME.

         (C) AGREES THAT SERVICE OF PROCESS IN ANY SUCH ACTION OR PROCEEDING MAY
BE EFFECTED BY MAILING A COPY THEREOF BY  REGISTERED  OR CERTIFIED  MAIL (OR ANY
SUBSTANTIALLY  SIMILAR FORM OF MAIL),  POSTAGE  PREPAID,  TO USA CUSTOMER AT ITS
ADDRESS SET FORTH IN SECTION  10.13 OR AT SUCH OTHER ADDRESS OF WHICH IBM CREDIT
SHALL HAVE BEEN NOTIFIED PURSUANT THERETO;

         (D) AGREES THAT NOTHING HEREIN SHALL AFFECT THE RIGHT TO EFFECT SERVICE
OF PROCESS IN ANY OTHER MANNER  PERMITTED BY LAW OR SHALL LIMIT THE RIGHT TO SUE
IN ANY OTHER JURISDICTION.

         (E) AGREES THAT THE VALIDITY,  INTERPRETATION  AND  ENFORCEMENT OF THIS
AGREEMENT SHALL BE GOVERNED BY THE LAWS OF THE STATE OF NEW YORK.

10.15.  JURY  TRIAL  WAIVER.  EACH  OF THE  LENDERS  AND  THE  CUSTOMERS  HEREBY
IRREVOCABLY  WAIVES  THE  RIGHT  TO TRIAL BY JURY IN ANY  ACTION  OR  PROCEEDING
(INCLUDING ANY  COUNTERCLAIM) OF ANY TYPE IN WHICH ANY LENDER AND A CUSTOMER ARE
PARTIES AS TO ALL MATTERS  ARISING  DIRECTLY OR INDIRECTLY OUT OF THIS AGREEMENT
OR ANY DOCUMENT, INSTRUMENT OR AGREEMENT EXECUTED IN CONNECTION HEREWITH.

10.16. Entire Agreement.  This Agreement embodies the entire agreement among the
Customers  and the Lenders  relating to the subject  matter hereof and supersede
all prior agreements,  representations and  understandings,  if any, relating to
the subject matter hereof.

10.17.  Non-Cross  Guaranties  and  Non-Cross  Collateralization.   No  Canadian
Customer  and no UK  Customer  has  guarantied  the  Obligations  of  any  other
Customer.  The security  interests and charges created in the Canadian  Security
Agreements or the Charges,  as applicable,  by the Canadian Customers and the UK
Customers secure only those specific  Obligations of such Customer which created
such  security  interest  or charge and does not secure any  Obligations  of any
other   Person,    it   being   the   intention   of   the   parties   that   no
cross-collateralization  be created with respect to any such Collateral  granted
by any Canadian Customer or UK Customer.

                                 Page 41 of 50
<PAGE>

         IN WITNESS WHEREOF,  each Customer has read the entire  Agreement,  and
has caused its  authorized  representatives  to execute this  Agreement  and has
caused its  corporate  seal,  if any, to be affixed  hereto as of the date first
written above.



IBM CREDIT CORPORATION                       IBM FINANCING, A DIVISION OF IBM
                                             CANADA LIMITED


By:  /s/ Philip N. Morse                     By:   /s/ Randy White
   ----------------------------------           --------------------------------

Print Name: Philip N. Morse                  Print Name: Randy White

Title: Director, Commercial Financing        Title: MGR, Working Capital Finance
       Americas








                                 Page 42 of 50

<PAGE>

IBM UNITED KINGDOM FINANCIAL SERVICES        APPLIED DIGITAL SOLUTIONS, INC.
LIMITED



By:   /S/                                    By:  /s/ Jerome C. Artigliere
    ---------------------------------           --------------------------------

Print Name:                                  Print Name: Jerome C. Artigliere
            -------------------------

Title:                                       Title: Vice President
       ------------------------------




GROUND EFFECTS LTD.                          TIGERTEL INC. (formerly known as
                                             Contour Telecom Management Inc.)


By: /s/ James Scott                          By:  /s/ Donald H. Swift
   ---------------------------------            --------------------------------

Print Name:  James Scott                     Print Name: Donald H. Swift

Title: President                             Title: Chairman of the Board,
                                                    Chief Executive Officer
                                                    and Director






                                 Page 43 of 50
<PAGE>

SIGNAL PROCESSORS LIMITED                    SIGNATURE INDUSTRIES LIMITED

By:  /S/                                     By:   /S/
   ----------------------------------           --------------------------------


Print Name:                                  Print Name:
           --------------------------                   ------------------------
Title:                                       Title:
      -------------------------------              -----------------------------






                                 Page 44 of 50

<PAGE>


                                  EXHIBIT 2.3.1
                                   Term Loan A

Term  Loan  A   Commitment:   Twenty   Two   Million   United   States   Dollars
(U.S.$22,000,000)

Term Loan A Finance Charge:  US Finance Charge as set forth in Attachment A

Term Loan A Stated Maturity Date:  the third anniversary of Closing Date.

Term Loan A Repayment  Schedule:  The  principal  amount of Term Loan A shall be
amortized over six years and shall be payable by USA Customer at the end of each
calendar  quarter,  provided that all unpaid principal of such Term Loan A shall
be paid in full on the Term Loan A Stated Maturity Date.





                                  Page 45 of 50
<PAGE>


                                  EXHIBIT 2.4.1
                                   Term Loan B

Term  Loan  B   Commitment:   Thirty  Five   Million   United   States   Dollars
(U.S.$35,000,000)

Term Loan B Finance Charge: US Finance Charge as set forth in Attachment A

Term Loan B Stated Maturity Date: the third anniversary of Closing Date.

Term Loan B Repayment  Schedule:  The principal amount of each Term Loan B shall
be amortized  over six (6) years and shall be payable by USA Customer at the end
of each calendar quarter, provided that all unpaid principal of such Term Loan B
shall be paid in full on the Term Loan B Stated Maturity Date.





                                  Page 46 of 50
<PAGE>


                                  EXHIBIT 2.5.1
                                   Term Loan C

Term  Loan  C  (Ground  Effects)  Commitment:   Four  Million  Canadian  Dollars
(CND$4,000,000)

Term Loan C (TigerTel) Commitment: Six Million Canadian Dollars (CND$6,000,000)

Term Loan C Finance Charge: Canadian Finance Charge as set forth in Attachment A

Term Loan C Stated Maturity Date: the third anniversary of Closing Date.

Term Loan C Repayment  Schedule:  The  principal  amount of Term Loan C shall be
amortized over six years and shall be payable by Canadian Customer at the end of
each calendar  quarter,  provided that all unpaid  principal of such Term Loan C
shall be paid in full on the Term Loan C Stated Maturity Date.





                                  Page 47 of 50
<PAGE>


                                  EXHIBIT 2.3.2
                          Form Request for Term Loan A


[Name and address of IBM Credit]

Date:

         Reference  is  made  to the  Revolving  Credit  Agreement  dated  as of
__________, 1999 among IBM Credit Corporation,  IBM Financing, a division of IBM
Canada Limited,  IBM United Kingdom Financial Services Limited,  Applied Digital
Solutions,  Inc. ("ADS"),  Ground Effects Ltd., TigerTel Inc., Signal Processors
Limited and  Signature  Industries  Limited (as amended  from time to time,  the
"Credit Agreement"). Capitalized terms used herein without definition shall have
the meanings ascribed to such terms in the Credit Agreement.

         ADS   hereby   requests   that  a  Term   Loan  A  in  the   amount  of
U.S.$_______________ to be made to it on "[Date]".  Please disburse the proceeds
of the Term Loan A by [insert method of disbursement].

         ADS hereby requests and warrants that (a) the proceeds of the Term Loan
A hereby  requested  will be used to repay ACT's debt to State Street Bank,  (b)
the borrowing  requested  hereby  complies with the  requirements  of the Credit
Agreement,  (c) each  representation and warranty by the Customers in the Credit
Agreement is true and correct at and as of the date  hereof,  (d) no Default has
occurred and is continuing as of the date hereof or would result from the making
of the Term Loan A hereby  requested  or from the  application  of the  proceeds
thereof.

         The requests,  representations and warranties contained herein are made
by ADS and not by the individual who signs below on behalf of ADS.


                                                 Applied Digital Solutions, Inc.


                                                 By:______________________
                                                 Name:
                                                 Title:



                                  Page 48 of 50

<PAGE>


                                  EXHIBIT 2.4.2
                          Form Request for Term Loan B


[Name and address of IBM Credit]

Date:

         Reference  is  made  to the  Revolving  Credit  Agreement  dated  as of
__________, 1999 among IBM Credit Corporation,  IBM Financing, a division of IBM
Canada Limited,  IBM United Kingdom Financial Services Limited,  Applied Digital
Solutions,  Inc. ("ADS"),  Ground Effects Ltd., TigerTel Inc., Signal Processors
Limited and  Signature  Industries  Limited (as amended  from time to time,  the
"Credit Agreement"). Capitalized terms used herein without definition shall have
the meanings ascribed to such terms in the Credit Agreement.

         ADS   hereby   requests   that  a  Term   Loan  B  in  the   amount  of
U.S.$_______________ to be made to it on "[Date]".  Please disburse the proceeds
of the Term Loan B by [insert method of disbursement].

         ADS hereby requests and warrants that (a) the proceeds of the Term Loan
B will be  used  for  the  acquisition  of  _______________,  (b) the  borrowing
requested  hereby complies with the  requirements of the Credit  Agreement,  (c)
each  representation  and warranty by the  Customers in the Credit  Agreement is
true and correct at and as of the date  hereof,  (d) no Default has occurred and
is  continuing as of the date hereof or would result from the making of the Term
Loan A hereby requested or from the application of the proceeds thereof.

         The requests,  representations and warranties contained herein are made
by ADS and not by the individual who signs below on behalf of ADS.


                                                 Applied Digital Solutions, Inc.


                                                 By:______________________
                                                 Name:
                                                 Title:



                                  Page 49 of 50
<PAGE>


                                  EXHIBIT 2.5.2
                          Form Request for Term Loan C


[Name and address of IBM Canada]

Date:

         Reference  is  made  to the  Revolving  Credit  Agreement  dated  as of
__________, 1999 among IBM Credit Corporation,  IBM Financing, a division of IBM
Canada  Limited,   IBM  United  Kingdom  Financial  Services,   Applied  Digital
Solutions,  Inc., Ground Effects Ltd.,  TigerTel Inc., Signal Processors Limited
and  Signature  Industries  Limited (as amended  from time to time,  the "Credit
Agreement").  Capitalized  terms used herein without  definition  shall have the
meanings ascribed to such terms in the Credit Agreement.

_________________  (the"Company")  hereby  requests  that a  Term  Loan C in the
amount of  CND$____________  to be made to it on "[Date]".  Please  disburse the
proceeds of the Term Loan C by [insert method of disbursement].

         The Company  hereby  requests and warrants that (a) the proceeds of the
Term Loan C hereby  requested will be used to  _______________________,  (b) the
borrowing  requested  hereby  complies  with  the  requirements  of  the  Credit
Agreement,  (c) each  representation and warranty by the Customers in the Credit
Agreement is true and correct at and as of the date  hereof,  (d) no Default has
occurred and is continuing as of the date hereof or would result from the making
of the Term Loan C hereby  requested  or from the  application  of the  proceeds
thereof.

         The requests,  representations and warranties contained herein are made
by the  Company  and not by the  individual  who  signs  below on  behalf of the
Company.



                                                       By:______________________
                                                       Name:
                                                       Title:


                                  Page 50 of 50

<PAGE>
ATTACHMENT  A,  EFFECTIVE  DATE JULY 30,  1999  ("ATTACHMENT  A") TO AMENDED AND
RESTATED TERM AND REVOLVING CREDIT AGREEMENT DATED JULY 30, 1999

Customers:  USA Customer - Applied Digital Solutions,  Inc. Canadian Customers -
            Tigertel Inc. and Ground Effects Ltd.

I.   Fees, Rates and Repayment Terms:

     (A)  Credit Line:  Thirty  Three  Million  Five  Hundred  Thousand  Dollars
          (US$33,500,000)  of  which  Two  Million  Dollars   (US$2,000,000)  is
          reserved  to drawn  upon as  mutually  agreed  to by IBM  Credit,  USA
          Customer and State Street Bank & Trust Company;

              (i)   USA Credit Line: Twenty Two Million Dollars (US$22,000,000);

              (ii)  Canadian  Credit Line:  Eight Million Nine  Hundred  Seventy
                                            Eight   Thousand  Canadian   Dollars
                                            (C$8,978,000);

                     TigerTel, Inc.:        Three  Million  Three  Hundred Fifty
                                            Thousand      Canadian       Dollars
                                            (C$3,350,000);

                     Ground Effects, Inc.   Five    Million    Canadian  Dollars
                                            (C$5,000,000);

                     Availability           Six  Hundred Twenty  Eight  Thousand
                                            Canadian Dollars (C$628,000)

                     Availability from the Line of Credit  will  be  reserved in
                     the amount of any Letter of Credit issued.

               (iii) UK Credit Line: Three Million Dollars (US$3,000,000);

          (B)  Finance Charge:

               (i)   USA Finance Charge: Base Rate plus Applicable Margin

               (ii)  Canadian Finance Charge: Base Rate plus Applicable Margin

               (iii) UK Finance Charge:  Base Rate plus Applicable Margin



<PAGE>


                                 ATTACHMENT A TO
            AMENDED AND RESTATED TERM AND REVOLVING CREDIT AGREEMENT

          I.   Fees, Rates and Repayment Terms: (continued)

               Applicable Margin:

               The Applicable Margin for determining USA Customer Finance Charge
               shall be 1.75% at the  Closing  Date  through  the first  Date of
               Determination,  and shall change to the applicable percentage set
               forth be low under the caption  Applicable  Margin based upon the
               Leverage Ratio as of the relevant date of determination. Leverage
               Ratio shall mean the ratio of Total  Liabilities  to Tangible Net
               Worth as defined in Part III of this Attachment A.

                    Leverage Covenant               Applicable Margin
                          =< 4.0                          1.65
                          =< 4.5                          1.70
                          =< 5.0                          1.75
                          =< 5.5                          1.80
                          =< 6.0                          1.85
                          =< 6.5                          1.90


               The  first  Date of  Determination  shall be the first day of the
               calendar month following the earlier of (i) receipt by IBM Credit
               of the  financial  statements  required by Section 7.01 showing a
               change in the Leverage Ratio, and (ii) receipt and consent by IBM
               Credit of a notice from the USA  Customer  requesting a change in
               the permitted Leverage Ratio.

               Each  subsequent   change  in  the  Applicable  Margin  shall  be
               effective on the first day of the calendar  month  following  the
               earlier of (i) receipt by IBM Credit of the financial  statements
               required by Section 7.01  showing a change in the Leverage  Ratio
               form the prior  fiscal  quarter,  and (ii) receipt and consent by
               IBM  Credit  of a notice  requesting  a change  in the  permitted
               Leverage  Ratio.  USA Customer agrees to notify IBM Credit of any
               increase in the Leverage Ratio from that  previously  notified to
               IBM Credit.

               The Applicable Margin for determining the Canadian Finance Charge
               shall be .1707% at the Closing  Date and shall change by the same
               percentage amount each time the Applicable Margin for determining
               USA Finance Charge changes.

<PAGE>


               The Applicable Margin for determining the UK Finance Charge shall
               be  1.4207% at the  Closing  Date and  shall  change  by the same
               percentage amount each time the Applicable Margin for determining
               USA Finance Charge changes.

               USA  Customer   covenants   that  the  Leverage  Ratio  shall  be
               maintained at less than 4.0 on and after March 31, 2000.



<PAGE>


                                 ATTACHMENT A TO
            AMENDED AND RESTATED TERM AND REVOLVING CREDIT AGREEMENT

I.   Fees, Rates and Repayment Terms: (continued)

     (C)  Delinquency Fee Rate:

          (i) USA: Base Rate plus 4.00%

                  (ii)     Canada:  Base Rate plus 2.42%

                  (iii) UK: Base Rate plus 3.67%

     (D)  Shortfall Transaction Fee: Shortfall Amount multiplied by 0.30%

     (E)  Other Charges:

                  (i)      Annual Facility Fee:  $85,000

                  (ii)     Closing Fee:  $545,000

II.  Financial Covenants:

Definitions: The following terms shall have the following respective meanings in
this Attachment A. Accounting terms not otherwise defined shall be determined in
accordance with generally accepted accounting principles (GAAP).

     Current shall mean within the on-going twelve month period.

     Current  Assets  shall mean assets that are cash or expected to become cash
     within the on-going twelve months.

     Current Liabilities shall mean payment  obligations  resulting from past or
     current  transactions  that require  settlement  within the on-going twelve
     month period.

     Fixed  Charges  shall mean current  portions of Long Term Debt plus capital
     expenditures.

     Gross  Cash  Flow  shall  mean Net  Profit  after  Tax  plus  depreciation,
     amortization and noncash extraordinary losses, minus extraordinary gains.

     Long Term shall mean beyond the on-going twelve month period.

     Long Term  Assets  shall mean  assets  that take  longer  than a year to be
     converted to cash. They are divided into four categories:  tangible assets,
     investments, intangibles and other.

     Long Term Debt shall mean payment  obligations of indebtedness which mature
     more than twelve  months from the date of  determination,  or mature within
     twelve  months from such date but are renewable or extendible at the option
     of  the  debtor  to a date  more  than  twelve  months  from  the  date  of
     determination.


<PAGE>

                                 ATTACHMENT A TO
            AMENDED AND RESTATED TERM AND REVOLVING CREDIT AGREEMENT

II. Financial Covenants: (continued)

     Net Profit after Tax shall mean Revenue  plus all other  income,  minus all
     costs, including applicable taxes.

     Net  Profit  before Tax shall  mean Net  Profit  after Tax plus  applicable
     taxes.

     Revenue shall mean the monetary  expression of the aggregate of products or
     services  transferred  by an  enterprise  to its  customers  for which said
     customers have paid or are obligated to pay, plus other income as allowed.

     Subordinated  Debt shall mean  Customer's  indebtedness to third parties as
     evidenced by an executed Notes Payable Subordination  Agreement in favor of
     IBM Credit.

     Tangible Net Worth shall mean:

          Total Net Worth minus;

          (a)  goodwill,  intangible assets, prepaid expenses, and other current
               and non-current assets as identified in USA Customer's  financial
               statements; and

          (b)  all accounts  receivable  from  employees,  officers,  directors,
               stockholders and affiliates; and

          (c)  all callable/redeemable preferred stock.

          Total  Assets  shall  mean the total of  Current  Assets and Long Term
          Assets.

          Total  Liabilities  shall mean the Current  Liabilities  and Long Term
          Debt  less   Subordinated   Debt,   resulting  from  past  or  current
          transactions, that require settlement in the future.

          Total Net Worth (the amount of owner's or  stockholder's  ownership in
          an enterprise) is equal to Total Assets minus Total Liabilities.

          Working Capital shall mean Current Assets minus Current Liabilities.



<PAGE>


                                 ATTACHMENT A TO
            AMENDED AND RESTATED TERM AND REVOLVING CREDIT AGREEMENT

III.     Financial Covenants (continued):

USA  Customer  will be required  to maintain  the  following  financial  ratios,
percentages  and amounts as of the last day of the fiscal period under review by
IBM Credit:

Compliance with the covenants set forth below will be based on the  consolidated
financial statements of USA Customer.

               (a)  Current  Assets to Current  Liabilities  ratio  greater than
                    1.0:1.0;

               (b)  Net Profit  before Tax to  Revenue  percentage  on a rolling
                    four quarter basis equal to or greater than:

                         1.5  percent,  with  no  losses  in any  quarter,  from
                         the   effective  date  of  this  Attachment through the
                         fiscal quarter ending 12/31/99;

                         2.0 percent,  with no losses in any quarter,  from  the
                         fiscal quarter ending 3/31/00 and thereafter;

               (c)  Total  Liabilities  to Tangible Net Worth ratio greater than
                    zero and equal to or less than:

                         6.5:1.0  from  the  effective  date of this  Attachment
                         through the fiscal quarter ending 12/31/99;

                         4.0:1.0  from  the  fiscal   quarter   ending   3/31/00
                         and thereafter.

               (d)  Gross  Cash Flow to Fixed  Charges  Ratio on a rolling  four
                    quarter basis equal to or greater than:

                         1.5:1.0 from the effective date of this  Attachment
                         through the fiscal quarter ending 12/31/99;

                         2.0:1.0  from  the  fiscal   quarter   ending   3/31/00
                         and thereafter.



<PAGE>


                                 ATTACHMENT A TO
            AMENDED AND RESTATED TERMS AND REVOLVING CREDIT AGREEMENT

III.      (A)  Additional  Conditions  Precedent  Pursuant to Section 5.1 (K) of
               the Agreement:

               o    None

          (B)  Additional Conditions  Precedent   Pursuant to Section 5.4 (M) of
               the Agreement:

               o    Payment and  Undertaking  Letter  from The  Toronto-Dominion
                    Bank

               o    Payment and Undertaking Letter from Bank One

                           [OTHER ATTACHMENTS OMITTED]






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