APPLIED DIGITAL SOLUTIONS INC
424B3, 2000-08-18
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: GREAT TRAIN STORE CO, 8-K, EX-99, 2000-08-18
Next: APPLIED DIGITAL SOLUTIONS INC, 424B3, 2000-08-18





                                2,900,461 Shares

                                [GRAPHIC OMITTED]

                                  Common Stock

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


     This prospectus  relates to 2,900,461 shares of our common stock, par value
$.001 per share, which will be sold at various times by the Selling Shareholders
listed in this prospectus starting on page 11. More information about the shares
is under "Description of Capital Stock."

     The Selling Shareholders may sell the shares of common stock in one or more
transactions  (which may  include  "block  transactions")  on the  Nasdaq  Stock
Market,  in the  over-the-counter  market,  in negotiated  transactions  or in a
combination of such methods of sales,  at fixed prices which may be changed,  at
market  prices  prevailing  at the time of  sales,  at  prices  related  to such
prevailing market prices or at negotiated prices.

     Our shares are listed on the Nasdaq Stock  Market under the symbol  "ADSX."
On July 19, 2000, the last reported sale price of our common stock was $3.06 per
share. See "Price Range of Common Stock and Dividend Information."

     We  will  not  receive  any  proceeds  from  shares  sold  by  the  Selling
Shareholders  and we will bear all the  expenses  incurred  in  connection  with
registering this offering of common stock.

     The Selling  Shareholders  may sell the shares of common stock  directly or
through underwriters, dealers or agents. They may also pledge some of the shares
of common stock.  This  prospectus  also relates to any sale of shares of common
stock that might take place  following any  foreclosure  of such a pledge.  More
information  about the way the Selling  Shareholders  may  distribute the common
stock is under the heading "Plan of Distribution."

     See the  information  under the heading "Risk Factors"  starting on page 3,
which describes certain factors you should consider before purchasing the common
stock.

     Our  principal  office is at 400 Royal  Palm Way,  Suite 410,  Palm  Beach,
Florida 33480, and our telephone number is (561) 366-4800.

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

     Neither the  Securities and Exchange  Commission  nor any state  securities
commission has approved or disapproved of these  securities,  or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.


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


                 The date of this prospectus is August 15, 2000.


<PAGE>



                                TABLE OF CONTENTS

About This Prospectus..........................................................2
Recent Developments............................................................2
Risk Factors...................................................................3
Our Business...................................................................7
Selling Shareholders..........................................................11
Description of Capital Stock..................................................12
Price Range of Common Stock and
Dividend Information..........................................................13
Plan of Distribution..........................................................14

Legal Opinion.................................................................14
Experts.......................................................................14
Where You Can Find More Information
      About Us................................................................15
Statements Regarding Forward-Looking
      Information.............................................................16
Unaudited Condensed Combined Pro
      Forma Financial Information.............................................17


                              ABOUT THIS PROSPECTUS

     This prospectus is part of a registration  statement that we filed with the
Securities and Exchange  Commission  utilizing a "shelf"  registration  process.
Under this shelf process,  the Selling Shareholders may, from time to time, sell
their  shares of our  common  stock in one or more  offerings.  This  prospectus
provides you with a general  description of the common stock being offered.  You
should read this prospectus together with additional information described under
the heading "Where You Can Find More Information About Us."

     The  registration  statement that contains this  prospectus,  including the
exhibits to the registration statement, contains additional information about us
and the securities  offered under this prospectus.  That registration  statement
can be read at the Commission's  offices  mentioned under the heading "Where You
Can Find More Information About Us."

                               RECENT DEVELOPMENTS

     On September  14, 1999,  our  subsidiary,  IntelleSale.com,  Inc.,  filed a
registration statement with the Securities and Exchange Commission in connection
with its  proposed  initial  public  offering.  In addition  to  IntelleSale.com
selling primary shares, we expected to sell shares of  IntelleSale.com's  common
stock as a selling  shareholder.  On January 31, 2000, we announced that we were
postponing the proposed  initial  public  offering of  IntelleSale.com's  common
stock due to market conditions.  Deferred initial public offering fees have been
capitalized in anticipation of completing the initial public offering within the
next fiscal year. On May 4, 2000, we announced  that we had retained  Prudential
Securities  Incorporated to assist in pursuing strategic  alternatives regarding
IntelleSale.com.

     On March  3,  2000,  we  announced,  and on April  24,  2000,  we  signed a
definitive  merger  agreement to acquire Destron Fearing  Corporation,  a Nasdaq
listed  company  trading  under the stock symbol  "DFCO".  Destron  Fearing is a
leading  developer,  manufacturer and marketer of a broad line of electronic and
visual  identification  devices for  companion  animals,  livestock,  laboratory
animals and wildlife. In this proposed transaction,  we will issue 1.5 shares of
our common stock in exchange for each share of common stock of Destron  Fearing.
The transaction is expected to close in August 2000,  subject to the approval of
both our and  Destron  Fearing's  shareholders.  Under  the  agreement,  Destron
Fearing  would  be  merged  into  Digital   Angel.net  Inc.,  our  wholly  owned
subsidiary.  This transaction will be accounted for under the purchase method of
accounting.

                                       2
<PAGE>

     On March 22, 2000, we filed a shelf  registration  statement to sell,  from
time to time, up to 3 million shares of our common stock. Proceeds from the sale
were to be used for general corporate purposes,  including the funding of future
acquisitions.  On April 5,  2000,  we  announced  that we were  postponing  this
offering because of adverse market conditions.

     During the second quarter of 2000 we acquired,  in  transactions  accounted
for under the purchase method of accounting:

     o   100% of the  capital  stock  of  Independent  Business  Consultants,  a
         network  integration  company  based  in  Valley  Village,  California,
         effective as of April 1, 2000;
     o   100% of the  capital  stock of  Timely  Technology  Corp.,  a  software
         developer  and  application   service   provider  based  in  Riverside,
         California, effective as of April 1, 2000;
     o   100% of the  capital  stock of P-Tech,  Inc.,  a  software  development
         company based in Manchester,  New  Hampshire,  effective as of April 1,
         2000; and
     o   100%  of  the  capital  stock  of  Computer   Equity   Corporation,   a
         communications  integration  company  based  in  Chantilly,   Virginia,
         effective as of June 1, 2000.

     Business Divisions.  Beginning in the fourth quarter of 1998 and continuing
into 2000, we reorganized  into six 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 Telephony,  Internet and Non-core  divisions to
better align the strengths of the  respective  divisions  with the objectives of
those  divisions.  In October  1999,  we  disposed  of the main  business  units
comprising our Communication Infrastructure division and dissolved this group.


     In December 1999, our  subsidiary,  Digital  Angel.net  Inc.,  acquired the
patent  rights  to a  miniature  digital  transceiver,  which we named  "Digital
Angel(TM)."  While  still  in  the  development  stage,  we  believe  that  this
technology  may be  available  for a variety of  purposes,  such as  providing a
tamper-proof means of identification for enhanced e-business security,  locating
lost or missing individuals, tracking the location of valuable property and pets
and monitoring  the medical  conditions of at-risk  patients.  It is anticipated
that the implantable  device will send and receive data and would be able to use
GPS (Global Positioning Satellite) technology for continuous tracking.


                                  RISK FACTORS


     You should  carefully  consider the risk factors  listed below.  These risk
factors may cause our future  earnings to be less or our financial  condition to
be less favorable than we expect. You should read this section together with the
other information in, or incorporated herein by reference into, this prospectus.


     Forward Looking Statements and Associated Risk. This prospectus,  including
the  information  incorporated  herein by reference,  contains  "forward-looking
statements" as defined in the Private Securities  Litigation Reform Act of 1995.
All such forward-looking information involves risks and uncertainties and may be
affected by many  factors,  some of which are beyond our control.  These factors
include:

                                       3
<PAGE>

     o    our growth strategies,

     o    anticipated trends in our business and demographics,

     o    our ability to  successfully  integrate  the  business  operations  of
          recently acquired companies, and

     o    regulatory, competitive or other economic influences.


     We  cannot  be  certain  of future  financial  results.  While we have been
profitable  for the last  three  fiscal  years,  future  financial  results  are
uncertain.  During the three months ended March 31,  2000,  we  recognized a net
loss.  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 business.


     Future  sales of shares of our  common  stock  could  adversely  affect the
market price of our common  stock.  As of July 19, 2000,  there were  59,017,635
shares of our common stock  outstanding.  In addition,  503 shares of our common
stock are  reserved for  issuance in exchange  for certain  exchangeable  shares
issued by our Canadian  subsidiary.  As of July 19, 2000, since January 1, 2000,
we have issued an  aggregate  of  10,758,012  shares of common  stock,  of which
6,630,069 were issued for  acquisitions,  2,280,387  shares of common stock were
issued as  earnout  payments  in  acquisitions,  45,925  shares  were  issued in
exchange  for  the  exchangeable  shares  of our  Canadian  subsidiary  and  the
exchangeable  shares  of our  former  Canadian  subsidiary,  TigerTel  Services,
Limited,  1,297,090  shares were issued  upon the  exercise of options,  317,500
shares were issued upon the exercise of warrants, and 187,041 shares were issued
under our employee stock purchase program.


     We have effected, and will continue to effect, acquisitions or contract for
certain  services  through  the  issuance  of common  stock or our other  equity
securities,  as we have typically done in the past. In addition,  we have agreed
to certain "price protection"  provisions in prior acquisition  agreements which
may result in additional shares of common stock being issued.  Such issuances of
additional  securities  may be  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.


     We face  significant  competition.  Each  segment of our business is highly
competitive, and we expect that competitive pressures will continue. Many of our
competitors have far greater financial, technological,  marketing, personnel and
other resources than us. The areas which 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.


     We face 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 we  anticipate  that such
acquisitions will continue to occur. Our total assets were approximately  $209.1
million as of March 31, 2000 and $229.0 million,  $124.1 million, $61.3 million,
$33.2  million and $4.1 million as of December 31, 1999,  1998,  1997,  1996 and
1995,  respectively.  Net operating revenue was approximately  $85.2 million and
$51.6 million for the three months ended March 31, 2000 and 1999,  respectively,
and $336.7  million,  $207.1  million,  $103.2  million,  $19.9 million and $2.3
million  for the years ended  December  31,  1999,  1998,  1997,  1996 and 1995,
respectively.  Managing these dramatic changes in the scope of our business will
present ongoing challenges to our management, and there can be no assurance that

                                       4
<PAGE>

our operations as currently  structured,  or as affected by future acquisitions,
will be successful.


     It is our policy to retain existing management of acquired companies, under
the overall supervision of our 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.


     We have entered into earnout  arrangements with certain sellers 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,  as of July 19, 2000, we were  contingently  liable for additional
consideration  of  approximately  $8.8 million in 2001, $3.0 million in 2002 and
$2.0 million in 2004,  of which $1.0 million  would be payable in cash and $12.8
million would be payable in stock.


     We have  entered  into put options  with the sellers of those  companies in
which we  acquired  less  than a 100%  interest.  These  options  require  us to
purchase the remaining  portion we do not own after periods ranging from four to
five years from the dates of acquisition at amounts per share generally equal to
10% to 20% of the average  annual  earnings  per share of the  acquired  company
before income taxes for,  generally,  a two-year  period ending on the effective
date of the put  multiplied  by a  multiple  ranging  from  four  to  five.  The
purchases  under these put options are recorded as changes in minority  interest
based upon current operating  results.  In June 2000, we entered into agreements
to issue,  in the  aggregate,  2,252,070  shares of our common stock,  1,452,702
shares of which have been issued, to acquire $10.0 million in put options and to
settle  earnout   payments  in  certain   companies  owned  by  our  subsidiary,
IntelleSale.com.  These agreements superseded agreements entered into during the
second quarter of 1999.


     Goodwill  write-offs  will  reduce  our  earnings.   As  a  result  of  the
acquisitions  we have  completed  through March 31, 2000, we have  approximately
$65.7  million  of  goodwill,  $24.4  million  of  which is  deductible  for tax
purposes,  which  is  currently  being  amortized  over 20  years at the rate of
approximately  $3.5 million per year,  which reduces our net income and earnings
per share.  In  addition,  future  acquisitions  may also  increase the existing
goodwill and the amount of annual amortization,  further reducing net income and
earnings per share. As required by Statement of Financial  Accounting  Standards
No.  121, we will  periodically  review our  goodwill  for  impairment  based on
expected  future  undiscounted  cash flows.  If we determine  that there is such
impairment,  we  would  be  required  to  write  down  the  amount  of  goodwill
accordingly, which would also reduce our earnings.


     Our need  for  additional  capital  could  adversely  affect  earnings  and
shareholder  rights.  We may  require  additional  capital to fund growth of our
current business as well as to make future acquisitions.  However, we may not be
able to obtain capital from outside  sources.  Even if we do obtain capital from
outside  sources,  it may not be on terms  favorable  to us. Our current  credit
agreement with IBM Credit Corporation may hinder our ability to raise additional
debt capital. If we raise additional capital by issuing equity securities, these
securities  may have rights,  preferences  or privileges  senior to those of our
common shareholders.


     We depend 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
members  of our  central  management  team,  our  overall  operations  could  be
adversely affected, and the operations of any of our individual facilities could
be  adversely  affected  if  the  services  of  the  local  managers  should  be
unavailable. We have entered into employment contracts with our key officers and
employees and certain subsidiaries. The agreements are for periods of one to ten

                                       5
<PAGE>

years through June 2009.  Some of the  employment  contracts also call for bonus
arrangements based on earnings.


     We face risks that the value of our inventory may decline.  We purchase and
warehouse  inventory,  much of which  is  refurbished  or  excess  inventory  of
personal  computer  equipment.  As a result, we assume inventory risks and price
erosion risks for these products. These risks are especially significant because
personal computer  equipment  generally is characterized by rapid  technological
change and  obsolescence.  These changes  affect the market for  refurbished  or
excess inventory  equipment.  Our success will depend on our ability to purchase
inventory at attractive  prices  relative to its resale value and our ability to
turn our inventory  rapidly  through sales. If we pay too much or hold inventory
too long,  we may be forced to sell our  inventory at a discount or at a loss or
write down its value, and our business could be materially adversely affected.


     We do not pay  dividends on our common  stock.  We do not have a history of
paying dividends on our common stock and we cannot assure you that any dividends
will be paid in the  foreseeable  future.  The  Amended  and  Restated  Term and
Revolving  Credit  Agreement  dated  as  of  July  30,  1999,  with  IBM  Credit
Corporation,  as amended,  places restrictions on the declaration and payment of
dividends.  We intend to use any earnings  which may be generated to finance the
growth of our businesses.

     We may  issue  preferred  stock.  Our Board of  Directors  has the right to
authorize the issuance of preferred stock, without further shareholder approval,
the holders of which may have  preferences  over the holders of our common stock
as to payments of dividends, liquidation and other matters.


     Our stock price may continue to be volatile.  Our common stock is listed on
The Nasdaq National Market, which 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 our business  resulting from continued  acquisitions  and expansions,
quarterly  fluctuations  in our financial  results or cash flows,  shortfalls in
earnings  or sales  below  expectations,  changes  in the  performance  of other
companies in our 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.  During the 12 month period prior to July 19, 2000, the price per
share of our common stock has ranged from a high of $18.00 to a low of $1.63.


     We are obligated to make termination payments upon a change of control. Our
employment  agreements with Richard Sullivan,  Garret Sullivan and David Loppert
include  change of control  provisions  under which the  employees may terminate
their  employment  within one year after a change of control and are entitled to
receive specified severance payments and/or continued  compensation payments for
sixty  months.  The  employment  agreements  also provide  that these  executive
officers are  entitled to  supplemental  compensation  payments for sixty months
upon  termination of employment,  even if there is no change in control,  unless
their  employment  is  terminated  due to a material  breach of the terms of the
employment agreement. Also, the agreements for both Richard Sullivan and Garrett
Sullivan  provide for certain  "triggering  events,"  which  include a change in
control, the termination of Richard Sullivan's  employment other than for cause,
or if Richard  Sullivan  ceases to hold his  current  positions  with us for any
reason other than a material breach of the terms of his employment agreement. In
that case, we would be obligated to pay, in cash and/or in stock,  $12.1 million
and $3.5 million,  respectively, to Richard Sullivan and to Garrett Sullivan, in
addition to certain  other  compensation.  Finally,  the  employment  agreements
provide for a gross up for excise  taxes  which are  payable by these  executive
officers if any  payments  upon a change of control are subject to such taxes as
excess parachute payments.

                                       6
<PAGE>

     Our  obligation  to make  the  payments  described  in this  section  could
adversely affect our financial  condition or could discourage other parties from
entering into transactions with us which might be treated as a change in control
or triggering event for purposes of these agreements.


     Digital  Angel  may not be able  to  develop  products  from  its  unproven
technology.  In December  1999,  Digital  Angel  acquired the patent rights to a
miniature  digital receiver named "Digital  Angel(TM)." This technology is still
in the development  stage.  Digital Angel's ability to develop and commercialize
products  based on its  proprietary  technology  will  depend on its  ability to
develop its products  internally on a timely basis or to enter into arrangements
with third parties to provide these functions. If Digital Angel fails to develop
and commercialize  products  successfully and on a timely basis, it could have a
material  adverse  effect on Digital  Angel's  business,  operating  results and
financial condition.


     Year 2000  compliance.  We have not experienced  any significant  Year 2000
related problems. During 1998 and 1999, we implemented a company wide program to
ensure that we would be compliant  prior to the Year 2000 failure dates. We have
not experienced any Year 2000 compliance  problems.  However, we cannot make any
assurances that unforeseen problems may not arise in the future.


     Software  sold to consumers.  During 1998 and 1999,  we identified  what we
believe to be all potential Year 2000 problems with any of the software products
we develop and market.  However, our management believes that it is not possible
to determine with complete  certainty that all Year 2000 problems  affecting our
software  products have been  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 have  provided and are  continuing  to provide
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 has led to, and could
lead to further  lawsuits  against us. The outcome of any such  lawsuits and the
impact on us is not estimable at this time.


     We do not believe  that the Year 2000  problem has had or will  continue to
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.  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,  a
vendor's ability to modify  proprietary  software,  and  unanticipated  problems
identified in the ongoing compliance review. The discussion of our efforts,  and
management's expectations,  relating to Year 2000 compliance are forward-looking
statements.


                                  OUR BUSINESS

General


     We are an emerging leader in the implementation of e-business solutions for
the Internet through Computer  Telephony  Internet  Integration  (CTII(TM)) (the
integration of computer,  telecom and the Internet).  Our goal is to be a single
source e-business provider that mid-size companies can turn to for intelligently
connecting  their  business  processes  via  telephone  or  computer  with their
customers,  suppliers  and  partners to deliver the  results  expected  from the
emerging  e-business market.  Our services integrate Web front-end  applications

                                       7
<PAGE>

with back-end  enterprise  resources either by telephone,  computer/software  or
both. We provide end to end solutions that enable e-business  optimization while
powering e-business  initiatives through intelligent  collaboration and customer
interaction.


     We optimize and integrate key e-business  processes  through  collaboration
with our four technology groups, Telephony,  Network, Internet and Applications.
Our goal is to meet the challenge of the fundamental way businesses view the use
of  technology.  Instead  of  looking  at each of our four  business  groups  as
distinct  and  separate,  we  regard  them as  seamless  and  interrelated.  The
widely-used  Internet  Protocol  is  replacing  the  Circuit  Switched  network,
resulting  in a shift from  traditional  use of  telephones,  computers  and the
Internet into one dynamic network  empowering the enterprise and eliminating all
limitations, physical, structural or geographic.


     The  majority  of our  current  operations  are the result of  acquisitions
completed   during  the  last  five  years.   Our  net  operating   revenue  was
approximately  $85.2  million and $51.6 million for the three months ended March
31, 2000 and 1999,  respectively,  and $336.7 million,  $207.1  million,  $103.2
million, $19.9 million and $2.3 million respectively,  in 1999, 1998, 1997, 1996
and 1995. As of July 19, 2000,  since 1995, we have  completed 45  acquisitions.
Management  analyzes  each  acquisition  opportunity  using  criteria  including
profitability  over a two to three year period,  the strength of the  acquiree's
balance  sheet,  the strength of its  customer  base and the  experience  of its
management  team. As of July 19, 2000,  since January 1, 2000, we have completed
four  acquisitions.  We currently  operate in the United States,  Canada and the
United Kingdom.


Core Business


     Our primary businesses,  other than IntelleSale.com,  the Non-Core Business
Group and Digital Angel, are now organized into four business divisions:


         o       Telephony--implements telecommunications and Computer Telephony
                 Integration (CTI) solutions for e-business. We integrate a wide
                 range of voice and data solutions from  communications  systems
                 to voice over Internet Protocol and Virtual Private  Networking
                 (VPN).  We  provide   complete  design,   project   management,
                 cable/fiber  infrastructure,  installation and on-going support
                 for the customers we support. On December 30, 1999, we sold our
                 interest  in  our  Canadian  subsidiary,   TigerTel,   Inc.  to
                 concentrate our efforts on our domestic CTI solutions.


         o       Network--is a professional services  organization  dedicated to
                 delivering  quality  e-business  services  and  support  to our
                 client partners, providing e-business infrastructure design and
                 deployment,  personal computer network  infrastructure  for the
                 development  of local  and wide area  networks  as well as site
                 analysis,   configuration  proposals,   training  and  customer
                 support services.


         o       Internet--equips  our customers  with the  necessary  tools and
                 support services to enable them to make a successful transition
                 to  implementing  e-business  practices,   Enterprise  Resource
                 Planning  (ERP)  and  Customer  Relationship  Management  (CRM)
                 solutions,  website design, and application and internet access
                 services to customers of our other divisions.

                                       8
<PAGE>

         o       Applications--provides  software  applications for large retail
                 application   environments,   including  point  of  sale,  data
                 acquisition,  asset management and decision support systems and
                 develops  programs  for  portable  data  collection  equipment,
                 including wireless  hand-held  devices.  It is also involved in
                 the design,  manufacture and support of satellite communication
                 technology including satellite modems, data broadcast receivers
                 and wireless  global  positioning  systems for  commercial  and
                 military applications.


     As of March 31, 2000 and 1999 and as of December 31,  1999,  1998 and 1997,
revenues from these four divisions together accounted for 26.7%,  40.3%,  38.2%,
35.9% and 40.5%, respectively, of our total revenues.


     IntelleSale.com.  IntelleSale.com,  Inc. sells refurbished and new computer
equipment   and   related   components   online,    through   its   website   at
www.IntelleSale.com,  and through other Internet  companies,  as well as through
traditional  channels,  which  includes  sales made by  IntelleSale.com's  sales
force.


     As of March 31, 2000 and 1999 and as of December 31,  1999,  1998 and 1997,
revenues from  IntelleSale.com  accounted  for 59.7%,  33.2%,  42.5%,  29.4% and
38.2%, respectively, of our total revenues.


     On September 14, 1999,  IntelleSale.com filed a registration statement with
the Securities and Exchange  Commission in connection with its proposed  initial
public  offering.  In addition to  IntelleSale.com  selling primary  shares,  we
expected to sell shares of IntelleSale.com  stock as a selling  shareholder.  On
January 31, 2000,  we announced  that we were  postponing  the proposed  initial
public  offering of  IntelleSale.com  stock due to market  conditions.  Deferred
initial public offering fees have been capitalized in anticipation of completing
the initial public  offering  within the next year. On May 4, 2000, we announced
that we had retained  Prudential  Securities  Incorporated to assist in pursuing
strategic alternatives regarding IntelleSale.com.


     The Non-Core Business Group. This group is comprised of seven  individually
managed companies whose businesses are as follows:


         o       Gavin-Graham  Electrical  Products is a custom  manufacturer of
                 electrical   products,   specializing  in  digital  and  analog
                 panelboards,  switchboards,  motor controls and general control
                 panels.   The  company  also  provides   custom   manufacturing
                 processes  such  as  shearing,   punching,   forming,  welding,
                 grinding,   painting   and   assembly   of  various   component
                 structures.


         o       Ground Effects, Ltd., based in Windsor,  Canada, is a certified
                 manufacturer  and tier one supplier of standard and specialized
                 vehicle  accessory  products to the  automotive  industry.  The
                 company  exports  over 80% of the  products  it produces to the
                 United  States,  Mexico,  South  America,  the Far East and the
                 Middle East.


         o       Hopper Manufacturing Co., Inc. re-manufactures and  distributes
                 automotive   parts.   This  primarily   includes   alternators,
                 starters, water pumps, distributors and smog pumps.


         o       Innovative  Vacuum  Solutions,   Inc.  designs,  installs   and
                 re-manufactures vacuum systems used in industry.

                                       9
<PAGE>

         o       Americom,  STC Netcom and ACT Leasing  are all  involved in the
                 fabrication,   installation   and   maintenance  of  microwave,
                 cellular and digital personal communication services towers.


     As of March 31, 2000 and 1999 and as of December 31,  1999,  1998 and 1997,
revenues from the Non-Core business group, as well as the four disposed entities
within our  Communications  Infrastructure  group,  accounted for 16.5%,  29.5%,
19.2%, 34.7% and 21.3%, respectively, of our total revenues.


     We had previously announced our intention to divest, in the ordinary course
of business,  these  non-core  businesses  at such time and on such terms as our
Board of Directors determines advisable.  There can be no assurance that we will
divest  of any or all of these  businesses  or as to the  terms or timing of any
divestiture transaction.


Growth Strategy


     Our growth  strategy is focused on internal  expansion  and growth  through
acquisitions. The following are the key elements of our strategy:


         o       Become  a  Single  Source  e-Business  Solutions  Provider.  We
                 believe  that  our  expertise  in all  four  areas  of our core
                 competency  will  enable us to  capitalize  on the  interest of
                 businesses in fulfilling their e-business solutions through one
                 provider.


         o       Leverage  of Existing Customer Relationships.  We believe there
                 are  significant  opportunities  within and between each of our
                 operating  divisions  to  cross  market  our  services  to  our
                 existing client base.


         o       Profit Center Management.  While our corporate  management team
                 provides   overall    guidance,    strategic    direction   and
                 administrative    support,   our   division   presidents   have
                 responsibility   for  the   day-to-day   operations   of  their
                 respective  groups.  We operate  each  business  division  as a
                 largely autonomous profit center, which is held accountable for
                 achieving  its  financial  goals.  This  approach to management
                 increases our  responsiveness to changes in the marketplace and
                 to our customers requirements and contributes to our ability to
                 grow profitably.


         o       Acquisitions.  As  of  July  19,  2000,  since  1995,  we  have
                 completed 42 acquisitions. Management analyzes each acquisition
                 opportunity  using various  criteria,  including  profitability
                 over a two to three year period, the strength of the acquiree's
                 balance  sheet,  the  strength  of its  customer  base  and the
                 experience of its management team.

                                       10

<PAGE>

                              SELLING SHAREHOLDERS


     The following table sets forth  information  regarding the ownership of our
common stock by the Selling Shareholders and the shares being offered under this
prospectus.


     We have  issued  the  shares  from  time to  time  in  various  acquisition
transactions.  The  registration  of these shares has been effected  pursuant to
agreements entered into by us with the Selling Shareholders.


     The  percentage  owned  prior  to  and  after  the  offering  reflects  the
outstanding common shares at the time of the registration statement.  The amount
and  percentage  owned after the offering  assumes the sale of all of the common
stock being registered on behalf of the Selling Shareholders.


<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------
                                   Ownership Prior to the      Number of Shares        Ownership After
     Selling Shareholder                  Offering              Offered Hereby           the Offering
     -------------------                  --------              --------------           ------------
                                            Shares      %           Shares                 Shares     %
                                            ------     ---          ------                 ------    ---
<S>                                      <C>           <C>       <C>         <C>          <C>        <C>
Kerry G. Burst                              48,333      *           48,333   (1)               --     *
Jeff Francis                               143,916      *          143,916   (2)               --     *
John Vaughn                                143,916      *          143,916   (2)               --     *
Capital Alliance                            15,149      *           15,149   (2)               --     *
Robert W. Munson                           120,080      *          120,080   (3)               --     *
Enrica Carroll                             120,080      *          120,080   (3)               --     *
Scott A. Lines                              74,335      *           74,335   (3)               --     *
Susan S. Lines                              45,745      *           45,745   (3)               --     *
Chuck Sword                                 40,027      *           40,027   (3)               --     *
Michael Wayne Breindel                     450,219      *          450,219   (4)               --     *
Douglas Marlin.                            431,060      *          431,060   (4)               --     *
Kevin Barker.                               76,633      *           76,633   (4)               --     *
Gary D. and Sandra Hornbuckle              302,934      *           49,468   (5)          253,466     *
Sterling Hornbuckle                        126,708      *           15,220   (5)          111,488     *
Luis Alvarez                                11,416      *           11,416   (5)               --     *
Harvey Newman                              461,771      *          459,459   (6)            2,312     *
Martin Zuckerman                           456,441      *          441,441   (6)           15,000     *
Donna Pizarro                              112,613      *          112,613   (7)               --     *
Carl Saracino                              101,351      *          101,351   (8)               --     *
    Total                                3,282,727               2,900,461                382,266
                                   =======================================================================

 --------------------------
<FN>
*    Represents ownership of less than one percent.
(1)  Represents  shares issued in connection  with the 1999 earnout  payment due
     under the terms of the  acquisition  agreement  between us and the  selling
     shareholder of The Americom Group, Inc., dated as of June 4, 1998.

(2)  Represents  shares issued in connection  with the 1999 earnout  payment due
     under the terms of the  acquisition  agreement  between us and the  selling
     shareholders of Port Consulting, Inc., dated as of May 20, 1999.

(3)  Represents  shares issued in connection  with the first earnout payment due
     under the terms of the  acquisition  agreement  between us and the  selling
     shareholders of STR, Inc. dated as of June 30, 1999.

(4)  Represents  shares issued under the Agreement and Plan of Merger between us
     and Independent  Business  Consultants d/b/a Creative Computer  Consultants
     Firm effective as of April 1, 2000.

(5)  Represents  shares issued in connection  with the first earnout payment due
     under the terms of the  acquisition  agreement  between us and the  selling
     shareholder  and assigns of Hornbuckle  Engineering,  Inc. dated as of June
     30, 1999.

(6)  Represents  shares  issued to the  selling  shareholders  of PPL,  Ltd,  in
     consideration  for their  minority  interest  and in  settlement  of future
     earnouts payments.

(7)  Represents shares issued to the selling shareholder of Pizarro ReMarketing,
     Inc. in  consideration  for her minority  interest.

(8)  Represents  shares issued to the selling  shareholder of Service  Transport
     Company in consideration for his minority interest.
</FN>
</TABLE>

                                       11
<PAGE>


                          DESCRIPTION OF CAPITAL STOCK


     The  following  description  of our capital stock is subject to The General
and  Business  Corporation  Law of Missouri and to  provisions  contained in our
Articles  of  Incorporation  and  Bylaws,  copies of which are  exhibits  to our
Registration Statement on Form S-3 to which this prospectus is a part, which are
incorporated  by  reference  into  this  prospectus.  Reference  is made to such
exhibits for a detailed description of the provisions thereof summarized below.


Authorized Capital


     Our authorized capital stock consists of 80,000,000 shares of common stock,
$.001 par value,  and  5,000,000  shares of preferred  stock,  $10.00 par value.
Holders of our common stock have no preemptive or other subscription rights.


Common Stock


     As of July 19,  2000,  there were  59,017,635  shares of our  common  stock
outstanding.  In  addition,  503 shares of our  common  stock are  reserved  for
issuance in exchange for the exchangeable shares of our Canadian subsidiary.
As of June 30, 2000, there were 1,362 holders of record of our common stock.


     The holders of our common  stock are  entitled to one vote per share on all
matters submitted to a vote of the shareholders.  Holders of our common stock do
not have cumulative  voting rights.  Therefore,  holders of more than 50% of the
shares of our common stock are able to elect all directors eligible for election
each year.  The  holders of common  stock are  entitled to  dividends  and other
distributions  out of assets legally available if and when declared by our Board
of Directors.  Upon our  liquidation,  dissolution or winding up, the holders of
our common  stock are entitled to share pro rata in the  distribution  of all of
our assets  remaining  available  for  distribution  after  satisfaction  of all
liabilities,  including  any prior  rights of any  preferred  stock which may be
outstanding.  There are no redemption or sinking fund  provisions  applicable to
our common stock.


     The transfer  agent and registrar for the common stock is Florida  Atlantic
Stock Transfer, Inc.


Preferred Stock


     As of July 19,  2000,  there was one share of our Class B Voting  preferred
stock  outstanding  and  issued  in the name of a trustee  under a voting  trust
agreement.  The Class B Voting  preferred stock is entitled to a number of votes
equal to the number of outstanding shares of ACT-GFX,  Canada,  Inc. that can be
exchanged for our common stock (the "exchangeable shares"). As of July 19, 2000,
there were 503 exchangeable  shares outstanding and entitled to vote through the
exercise by the trustee of voting rights under the voting trust  agreement.  The
holders of our common stock and Class B Voting  preferred stock vote together as
a single class.  The holder of the Class B Voting preferred stock is entitled to
dividends  and other rights  economically  equivalent to those of holders of our
common stock.


     Pursuant to the voting trust agreement,  each holder of exchangeable shares
is  entitled  to  instruct  the  trustee as to the voting of the number of votes
attached to the Class B Voting  preferred  stock  represented  by such  holders'
exchangeable shares. The trustee will exercise each vote attached to the Class B
Voting  preferred  stock only as directed  by the  relevant  holder,  and in the

                                       12
<PAGE>

absence of  instructions  from such holder as to voting will not  exercise  such
votes.


     Additional  series of the  preferred  stock may be created  and issued from
time to time by our Board of Directors,  with such rights and  preferences as it
may determine.  Because of its broad discretion with respect to the creation and
issuance of any series of preferred  stock  without  shareholder  approval,  our
Board of Directors could adversely  affect the voting power of our common stock.
The issuance of preferred stock may also have the effect of delaying,  deferring
or preventing a change in control of us.


Options and Warrants


     As of July 19, 2000 there were 918,200 issued and  outstanding  warrants to
purchase  shares of our common  stock at a weighted  average  exercise  price of
$4.69 per share and options held by our employees to purchase  11,244,701 shares
of our common stock at a weighted average exercise price of $2.24 per share. All
of the warrants are currently exercisable. Of the outstanding options, 9,351,590
are now exercisable at a weighted average exercise price of $3.03 per share, and
the rest become exercisable at various times over the next three years.


Indemnification


         Our bylaws  require us to indemnify  each of our directors and officers
to the fullest  extent  permitted  by law. An amendment to such article does not
affect the liability of any director for any act or omission  occurring prior to
the effective time of such amendment.


              PRICE RANGE OF COMMON STOCK AND DIVIDEND INFORMATION


     Our common stock is listed on The Nasdaq  National  Market under the symbol
"ADSX." The following table shows, for the periods  indicated,  the high and low
sale prices per share of the common stock based on published financial sources.

                                                         High            Low
             1998
               First Quarter................              5.50           4.03
               Second Quarter...............              4.88           3.13
               Third Quarter ...............              3.50           1.56
               Fourth Quarter ..............              5.50           1.53
             1999
               First Quarter................              4.19           2.00
               Second Quarter...............              3.50           2.00
               Third Quarter................              3.38           1.69
               Fourth Quarter...............             16.00           1.63
             2000
               First Quarter................             18.00           6.50
               Second Quarter...............             10.25           2.97
               Third Quarter (through
                      July 19, 2000)........              3.63           3.00

Holders


     As of June 30,  2000,  there  were  1,362  holders  of record of our common
stock.

                                       13

<PAGE>

Dividends


     We have never paid cash dividends on our common stock. The decision whether
to apply legally available funds to the payment of dividends on our common stock
will be made by our Board of Directors  from time to time in the exercise of its
business  judgment.  The IBM Agreement  contains  restrictions on our ability to
declare and pay dividends.


                              PLAN OF DISTRIBUTION


     The Selling  Shareholders may sell the shares offered hereby in one or more
transactions  (which may  include  "block"  transactions)  on the  Nasdaq  Stock
Market,  in the  over-the-counter  market,  in negotiated  transactions  or in a
combination of such methods of sales,  at fixed prices which may be changed,  at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices or at negotiated prices.  The Selling  Shareholders may
effect such  transactions by selling the shares  directly to purchasers,  or may
sell to or through agents, dealers or underwriters designated from time to time,
and such agents, dealers or underwriters may receive compensation in the form of
discounts,  concessions or commissions from the Selling  Shareholders and/or the
purchaser(s) of the shares of our common stock for whom they may act as agent or
to whom they may sell as principals,  or both. The Selling Shareholders may also
pledge  certain of the shares of our  common  stock from time to time,  and this
prospectus  also  relates to any sale of shares of our  common  stock that might
take place following any foreclosure of such a pledge. The Selling  Shareholders
and any agents,  dealers or underwriters that act in connection with the sale of
the shares of our common stock might be deemed to be  "underwriters"  within the
meaning of Section 2(11) of the  Securities  Act, and any discount or commission
received by them and any profit on the resale of the shares as  principal  might
be deemed to be underwriting discounts or commissions under the Securities Act.


     We will receive no portion of the proceeds  from the sale of the shares and
will bear all of the costs relating to the  registration of this offering (other
than any  fees and  expenses  of  counsel  for the  Selling  Shareholders).  Any
commissions,  discounts or other fees payable to a broker, dealer,  underwriter,
agent or market maker in  connection  with the sale of any of the shares will be
borne by the Selling Shareholders.


                                  LEGAL OPINION


     Bryan Cave LLP, St. Louis,  Missouri, as our counsel, has issued an opinion
as to the legality of the common stock.


                                     EXPERTS


     The consolidated  financial  statements  incorporated in this Prospectus by
reference to the Annual Report on Form 10-K of Applied Digital  Solutions,  Inc.
(formerly,  Applied Cellular  Technology,  Inc.) for the year ended December 31,
1999,   have   been   so   incorporated   in   reliance   on   the   report   of
PricewaterhouseCoopers  LLP, independent accountants,  given on the authority of
said firm as experts in auditing  and  accounting.  The  consolidated  financial
statements for the year ended December 31, 1997  incorporated in this Prospectus
by reference to the Annual  Report on Form 10-K for the year ended  December 31,
1999,  have been so  incorporated  in  reliance  on the report of Rubin,  Brown,

                                       14

<PAGE>

Gornstein & Co. LLP,  independent  accountants,  given on the  authority of said
firm as experts in auditing and accounting.


     The consolidated  financial  statements  incorporated in this Prospectus by
reference to the Current Report on Form 8-K/A of Applied Digital Solutions, Inc.
(formerly,  Applied Cellular Technology,  Inc.) dated August 12, 1999, have been
so  incorporated  in  reliance  on the report of Di Pesa & Company,  independent
accountants,  given on the  authority  of said firm as experts in  auditing  and
accounting.


                  WHERE YOU CAN FIND MORE INFORMATION ABOUT US


     We file annual,  quarterly and special reports,  proxy statements and other
information  with the Commission.  You may read and copy any document we file at
the Commission's public reference rooms at Room 1024, Judiciary Plaza, 450 Fifth
Street, N.W.,  Washington,  D.C. 20549 and at the Commission's  regional offices
located at Northeast Regional Office,  Seven World Trade Center, Suite 1300, New
York, New York 10048 and Midwest  Regional  Office,  Citicorp  Center,  500 West
Madison Street,  Suite 1400, Chicago,  Illinois 60661. You can request copies of
these  documents by writing to the Commission  and paying a duplicating  charge.
Please call the  Commission at  1-800-732-0330  for further  information  on the
operation of its public  reference  rooms in other cities.  The Commission  also
makes   our   filings   available   to  the   public   on  its   Internet   site
(http:\\www.sec.gov).  Quotations  relating  to our common  stock  appear on The
Nasdaq National Market, and such reports, proxy statements and other information
concerning  us can also be inspected at the offices of the National  Association
of Securities Dealers, Inc., 1735 K Street, N.W., Washington, D.C. 20006.


     The Commission  allows us to  "incorporate by reference"  information  from
other  documents  that we file  with  them,  which  means  that we can  disclose
important   information  by  referring  to  those  documents.   The  information
incorporated  by  reference is  considered  to be part of this  prospectus,  and
information  we file later with the  Commission  will  automatically  update and
supersede this information. We incorporate by reference into this prospectus the
documents listed below, and any future filings we make with the Commission under
Sections 13(a),  13(c), 14 or 15(d) of the Securities Exchange Act of 1934 prior
to the termination of this offering:

     1.   Our Annual Report on Form 10-K for the fiscal year ended  December 31,
          1999, as amended on Form 10-K/A filed on June 23, 2000;

     2.   Quarterly Report of Form 10-Q for the quarter ended June 30, 2000;

     3.   Our  Quarterly  Report on Form 10-Q for the  quarter  ended  March 31,
          2000;

     4.   Our  Current  Report on Form 8-K dated April 25, 2000 (filed on May 1,
          2000);

     5.   Our  Current  Report on Form 8-K dated  April 12, 2000 (filed on April
          13, 2000);

     6.   Our Current  Report on Form 8-K dated June 30, 2000 (filed on July 14,
          2000);

     7.   Our Current Report on Form 8-K/A filed on January 11, 2000;

     8.   Our Current Report on Form 8-K/A filed on August 12, 1999; and

     9.   Our  Registration  Statement  on  Form  8-A  filed  on  May  5,  1995,
          registering  our common stock under Section 12(g) of the Exchange Act,
          including any  amendments or reports filed for the purpose of updating
          such description.


     To the extent that any statement in this  prospectus is  inconsistent  with
any statement that is  incorporated  by reference and that was made on or before
the date of this prospectus, the statement in this prospectus shall control. The
incorporated statement shall not be deemed, except as modified or superseded, to

                                       15
<PAGE>

constitute a part of this prospectus or the registration  statement.  Statements
contained  in this  prospectus  as to the  contents  of any  contract  or  other
document are not necessarily complete and, in each instance, we refer you to the
copy of each  contract  or  document  filed as an  exhibit  to the  registration
statement.


     WE WILL  PROVIDE YOU WITH COPIES OF ANY OF THE  DOCUMENTS  INCORPORATED  BY
REFERENCE INTO THIS PROSPECTUS (OTHER THAN EXHIBITS ATTACHED TO THOSE DOCUMENTS,
UNLESS  SUCH  EXHIBITS  ARE  SPECIFICALLY  INCORPORATED  BY  REFERENCE  INTO THE
INFORMATION  INCORPORATED HEREIN), WITHOUT CHARGE. PLEASE DIRECT YOUR WRITTEN OR
ORAL REQUEST TO APPLIED DIGITAL SOLUTIONS,  INC., 400 ROYAL PALM WAY, SUITE 410,
PALM  BEACH,  FLORIDA  33480;  ATTENTION:  KAY  LANGSFORD,   VICE  PRESIDENT  OF
ADMINISTRATION (TELEPHONE: (561) 366-4800).


     WE HAVE  NOT  AUTHORIZED  ANYONE  TO GIVE  ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION   CONCERNING   THIS   OFFERING   EXCEPT   THE   INFORMATION   AND
REPRESENTATIONS WHICH ARE CONTAINED IN THIS PROSPECTUS OR WHICH ARE INCORPORATED
BY REFERENCE IN THIS PROSPECTUS.  IF ANYONE GIVES OR MAKES ANY OTHER INFORMATION
OR REPRESENTATION, YOU SHOULD NOT RELY ON IT. THIS PROSPECTUS IS NOT AN OFFER TO
SELL, OR A SOLICITATION OF AN OFFER TO PURCHASE, ANY SECURITIES OTHER THAN THOSE
TO WHICH IT RELATES,  NOR DOES IT CONSTITUTE AN OFFER TO SELL OR A  SOLICITATION
OF AN OFFER TO PURCHASE BY ANY PERSON IN ANY  CIRCUMSTANCES IN WHICH AN OFFER OR
SOLICITATION  IS UNLAWFUL.   YOU  SHOULD NOT   INTERPRET  THE  DELIVERY  OF THIS
PROSPECTUS OR ANY SALE MADE  HEREUNDER AS AN  INDICATION  THAT THERE HAS BEEN NO
CHANGE IN OUR  AFFAIRS  SINCE THE DATE OF THIS PROSPECTUS.   YOU SHOULD  ALSO BE
AWARE THAT THE INFORMATION IN THIS PROSPECTUS MAY CHANGE AFTER THIS DATE.


                STATEMENTS REGARDING FORWARD-LOOKING INFORMATION


     This document and the documents  incorporated in this document by reference
contain  forward-looking  statements within the "safe harbor"  provisions of the
Private  Securities  Litigation Reform Act of 1995 with respect to our financial
condition,  results of  operations  and business.  Words such as  "anticipates,"
"expects,"  "intends,"  "plans,"  "believes,"  "seeks,"  "estimates" and similar
expressions   identify   forward-looking   statements.   These   forward-looking
statements are not guarantees of future  performance  and are subject to certain
risks and  uncertainties  that could cause actual  results to differ  materially
from the results  contemplated by the  forward-looking  statements.  The section
entitled "Risk Factors" that appears in this  prospectus  describe some, but not
all, of the factors that could cause these differences.



                                       16
<PAGE>

          UNAUDITED CONDENSED COMBINED PRO FORMA FINANCIAL INFORMATION


         The unaudited pro forma information set forth below gives effect to the
acquisition of Bostek,  Inc. and Affiliate and the financing of that acquisition
as if it had occurred on January 1, 1999.


         The pro forma adjustments do not reflect any operating efficiencies and
cost savings which may be achievable with respect to the combined companies. The
pro forma adjustments do not include any adjustments to historical sales for any
future price changes nor any  adjustments to selling and marketing  expenses for
any future operating changes.


         The  following  information  is  not  necessarily   indicative  of  the
operating  results that would have occurred had the merger been  consummated  on
January 1, 1999.  You should read the  unaudited  condensed  combined  pro forma
statement of operations and the accompanying  notes together with the historical
financial   statements  of  Bostek,  Inc.  and  Affiliate  and  Applied  Digital
Solutions,  Inc. and  Subsidiaries,  including the notes thereto,  both of which
have been incorporated by reference into this Prospectus.

                                       17
<PAGE>

<TABLE>
<CAPTION>
         UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF OPERATIONS
                      For the year ended December 31, 1999
                      (In thousands, except per share data)

                                                 Applied        Bostek, Inc.                       Applied
                                                 Digital       and Affiliate                       Digital
                                             Solutions, Inc.     Historical                    Solutions, Inc.
                                                Historical       (1/1/1999-      Pro Forma        Pro Forma
                                                12/31/1999     5/31/1999)(A)    Adjustments       12/31/1999
                                             -----------------------------------------------------------------
 <S>                                            <C>            <C>            <C>                 <C>

 Net operating income                           $336,741       $33,400                            $370,141
 Cost of goods sold                              241,790        29,596                             271,386
                                            ---------------------------------------------------------------

 Gross profit                                     94,951         3,804                              98,755

 Selling, general and administrative
   Expenses                                      (90,416)       (3,424)                            (93,840)
 Depreciation and amortization                    (9,687)          (10)        (447)   (B)         (10,144)
 Restructuring and unusual costs                  (2,550)            -                              (2,550)
 Gain on sale of subsidiary                       20,075             -                              20,075
 Interest income                                     616             -                                 616
 Interest expense                                 (3,842)         (151)        (352)   (C)          (4,345)
                                            ----------------------------------------------------------------

 Income before provision for income
   taxes, minority interest and
   extraordinary loss                              9,147           219         (799)                 8,567
 Provision for income taxes                        3,160            74         (298)   (D)           2,936
                                            ---------------------------------------------------------------

 Income before minority interest and
   extraordinary loss                              5,987           145         (501)                 5,631
 Minority interest                                   395             -            -                    395
                                            ---------------------------------------------------------------

 Income before extraordinary loss               $  5,592       $   145        $(501)              $  5,236
                                            ===============================================================

 Earnings per common share - basic
   Income before extraordinary loss             $   0.12           N/A          N/A               $   0.11

 Earnings per share - diluted
   Income before extraordinary loss             $   0.11           N/A          N/A                  $0.10

 Weighted average number of
   common shares outstanding - basic              46,814           N/A          N/A                 46,814

 Weighted average number of
   common shares outstanding - diluted            50,086           N/A          N/A                 50,086

</TABLE>


The unaudited  condensed combined pro forma statement of operations for the year
ended December 31, 1999 gives effect to the  consolidated  results of operations
for the year ended December 31, 1999 as if the  acquisition of Bostek,  Inc. and
Affiliate occurred on January 1, 1999.

                                       18
<PAGE>


PRO FORMA ADJUSTMENTS TO THE UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF
OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1999 ARE AS FOLLOWS:

(A)  Represents the historical  unaudited  condensed combined results of Bostek,
     Inc. and Affiliate for the five months ended May 31, 1999. Bostek, Inc. and
     Affiliate was acquired by Applied Digital Solutions, Inc. effective June 1,
     1999.

(B)  The $447 increase in depreciation and amortization  expense  represents the
     estimated  amount of goodwill  amortization  expense to be recorded for the
     five month period from January 1, 1999 to May 31, 1999,  assuming  straight
     line  amortization of the $21,458 of goodwill  related to the Bostek,  Inc.
     and Affiliate acquisition over a twenty year period.

(C)  The $352 increase in interest  expense  represents the increase to interest
     expense  for the five month  period  from  January 1, 1999 to May 31,  1999
     associated with debt issued in connection with the purchase of Bostek, Inc.
     and  Affiliate,  based upon  borrowing  the $10,055  paid to the sellers at
     closing, at a 8.41% interest rate.

(D)  The adjustment to the provision for income taxes results from providing for
     taxes at a 40% rate (net federal and state)  against the pre-tax  pro-forma
     adjustments.


                                       19



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