PLAY CO TOYS & ENTERTAINMENT CORP
SB-2, 1997-07-25
HOBBY, TOY & GAME SHOPS
Previous: INNKEEPERS USA TRUST/FL, 8-K, 1997-07-25
Next: AMERICAN CENTURY MANAGER FUNDS, N-30D, 1997-07-25



As filed with the Securities and Exchange Commission on July 25, 1997
                                                           Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                               Washington DC 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                                      -----
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
        (Exact name of Small Business Issuer as specified in its Charter)

Delaware                            2330                              95-3024222
(State of                     (Primary standard industrial       I.R.S. employer
Incorporation)                classification code)            identification No.

                               550 Rancheros Drive
                          San Marcos, California 92069
               (Address and telephone number of Principal Offices)

                            Richard Brady, President
                               550 Rancheros Drive
                             San Marcos, California
                                 (760) 471-4505
                       (Name, address and telephone number
                          of agent for service) Copies
To:
David S. Klarman, Esq.                       Eric Kloper, Esq.
Klarman & Associates                         315 West 57th Street
2694 Bishop Drive                            Suite 8E
San Ramon, CA 94583                          New York, NY 10019
(510) 830-8801                               (212) 581-9278
(212) 830-8821 (fax)                         (212) 489-7451 (fax)

Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this Registration Statement becomes effective.

If any of the  securities  on  this  Form  are to be  offered  on a  delayed  or
continuous basis pursuant to Rule 415 under the Securities Act of 933, check the
following box [X]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act  registration  number of the earlier  effective  registration
statement for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the Securities  Act,  please check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering. [ ]

     If delivery of a  prospectus  is expected to be made  pursuant to Rule 434,
please check the following box. [ ]



<PAGE>
The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>
                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>


====================================================================================================================================
  Title of each class                                         Proposed maximum            Proposed maximum             Amount of
    of securities                       Amount to be           offering price               aggregate                 registration
  to be registered                       registered             per Unit (1)              Offering price(1)               fee(2)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                       <C>                 <C>                               <C>       
Series E Preferred Stock,
$.01 par value                          750,000                   $4.00               $ 3,000,000                       $ 1,034.40
- ------------------------------------------------------------------------------------------------------------------------------------
Series E Preferred Stock                1,500,000
Purchase Warrants                                                 .10                   150,000                         51.72
- ------------------------------------------------------------------------------------------------------------------------------------
Series E Preferred Stock,               1,500,000
$.01 par value(3)                                                 5.00                 7,500,000                        2,586.00
- ------------------------------------------------------------------------------------------------------------------------------------
Series E Preferred Stock,
$.01 par value(4)                       250,000                   4.00                 1,000,000                        344.80
====================================================================================================================================
Series E Preferred  Stock
Purchase Warrants(5)                    500,000                   .10                  50,000                           17.24
====================================================================================================================================
Series E Preferred Stock,
$.01 par value(6)                       500,000                   5.00                 2,500,000                        862.00
====================================================================================================================================
Totals...........                                                                         $14,200,000                   $4,896.16
====================================================================================================================================
</TABLE>


     (1) Total estimated  solely for the purpose of determining the registration
fee.

     (2) Calculated pursuant to Rule 457(a) based on a bona fide estimate of the
maximum Offering price.

     (3)  Issuable   upon   exercise  of  the   Warrants,   together  with  such
indeterminate  number  of  securities  as  may  be  issuable  by  reason  of the
anti-dilution provisions contained therein.

     (4) Shares of Series E Preferred Stock being offered by a certain  "Selling
Securityholder"  which may be sold from time to time,  subject  to a 90 day lock
up. See "Principal Securityholders."

     (5) Represents Warrants being offered by the Selling  Securityholder  which
may be sold  from  time to time,  subject  to a 90 day lock up.  See  "Principal
Securityholders."

     (6)  Represents  the resale of shares of Series E Stock  issuable  upon the
exercise of Warrants owned by the Selling  Securityholder either (i) pursuant to
the Selling  Securityholder's  exercise of such  Warrants  and the resale of the
shares issued pursuant thereto; or (ii) pursuant to the exercise of the Warrants
by a purchaser  thereof and the resale of the shares  issued  pursuant  thereto,
together  with such  indeterminate  number of  securities  as may be issuable by
reason of anti-dilution provisions contained therein.



                                      -ii-



<PAGE>



                 Cross Reference Sheet Pursuant to Rule 404 (a)
                      Showing the Location In Prospectus of
                   Information Required by Items of Form SB-2

<TABLE>
<CAPTION>

<S>                                                                             <C>
     Item in Form SB-2                                                          Prospectus Caption

 1.  Front of Registration
     Statement and Outside Front
     Cover Page of Prospectus                                                   Cover Page and Cover Page of Registration Statement

 2.  Inside Front and Outside
     Back Cover Pages of
     Prospectus                                                                 Continued Cover Page, Table of Contents

 3.  Summary Information and                                                    Prospectus Summary, Risk Factors, Summary
     Risk Factors                                                               Financial Information

 4.  Use of Proceeds                                                            Use of Proceeds

 5.  Determination of Offering
     Price                                                                      Cover Page, Underwriting, Risk Factors

 6.  Dilution                                                                   Risk Factors

 7.  Selling Securityholders                                                    Not Applicable

 8.  Plan of Distribution                                                       Cover Page, Underwriting

 9.  Legal Proceedings                                                          Business

10.  Directors, Executive Officers,
     Promoters, and Certain Control
     Persons                                                                    Management

11.  Security Ownership of
     Certain Beneficial Owners                                                  Principal Securityholders
     and Management

12.  Description of Securities                                                  Description of Securities




                                      -iii-



<PAGE>
13.  Interest of Named Experts
     and Counsel                                                                Legal Opinions, Experts


14.  Disclosure of Commission Position                                          Management and Item 24. Indemnification
     on Securities Act Liabilities                                              Officers and Directors

15.  Organization Within Five Years                                             Prospectus Summary, Business, Principal
                                                                                Securityholders, Certain Relationships and Related
                                                                                Transactions, Risk Factors

16.  Description of Business                                                    Business

17.  Management's Discussion
     and Analysis or Plan of Operation                                          Management's Discussion and Analysis of Financial
                                                                                Condition and Results of Operations

18.  Description of Property                                                    Business

19.  Certain Relationships and Related
     Transactions                                                               Certain Relationships and Related Transactions

20.  Market for Common Equity                                                   Not Applicable
     and Related Stockholder
     Matters

21.  Executive Compensation                                                     Management

22.  Financial Statements                                                       Financial Statements

23.  Changes in and Disagreements                                               Business
     with Accountants and Financial
     Disclosure
</TABLE>

                                      -iv-



<PAGE>



         Preliminary prospectus subject to completion, dated July , 1997
                                   PROSPECTUS
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
         750,000 Shares Series E Preferred Stock and 1,500,000 Warrants
         250,000 Shares of Series E Preferred Stock and 500,000 Warrants
                       Offered by a Selling Securityholder

     This Prospectus  relates to an offering (the  "Offering") of 750,000 shares
(the  "Shares") of the Series E Preferred  Stock,  par value $.01 per share (the
"Series E Stock"),  of Play Co. Toys &  Entertainment  Corp. (the "Company") and
1,500,000  redeemable  Series E Stock purchase  warrants (the "Warrants")  being
sold by the Company  through the  Underwriter  in this  Offering.  Each  Warrant
entitles the holder thereof to purchase one share of Series E Preferred Stock at
a price of $5.00 for a period of four  years  commencing  one year from the date
the Offering closes (the "Closing Date"). An additional 250,000 shares of Series
E Stock and 500,000  Warrants may be sold from time to time by a certain selling
securityholder  (the  Selling  Securityholder"),  subject  to a 90 day  lock  up
agreement  commencing on the Closing  Date.  The Company will not receive any of
the proceeds from the sale of any securities sold by the Selling Securityholder.
Each share of the Series E Stock is  convertible,  at the option of the  holder,
two years from  issuance,  into six shares of the Company's  Common  Stock,  par
value $0.01 per share.  The Warrants are  redeemable by the Company at any time,
commencing  one year from the Closing  Date,  upon 30 days' prior  notice,  at a
redemption  price of $.05 each,  provided  that the closing bid quotation of the
Series E Stock for at least 20 consecutive trading days, ending on the third day
prior to the date on which the Company gives  notice,  has been at least 170% of
the exercise  price of the Warrants  being  redeemed.  The Warrants  will remain
exercisable during the 30 day notice period. The Series E Stock and the Warrants
(sometimes  collectively referred to as the "Securities") offered hereby will be
separately tradable  immediately upon issuance and may be purchased  separately.
Investors will not be required to purchase shares of Series E Stock and Warrants
together or in any particular ratio.

         The Securities offered hereby are being offered by the Underwriter on a
"best-efforts, all or none" basis during an initial period of 90 days, which may
be extended for an additional 90 days.  Pending the sale of the Securities,  all
proceeds from the sale of the  Securities  offered hereby will be deposited in a
non-interest  bearing escrow account at Gotham Bank of New York.  Unless all the
Securities  are sold  within  90 days  from the date of this  Prospectus  (which
period may be extended for an additional 90 days by agreement of the Underwriter
and the Company),  the Offering will  terminate,  and all funds will be returned
promptly to the  subscribers by the escrow agent without  deduction or interest.
During the 90 day  selling  period  (and 90 day  extension,  if any),  potential
purchasers will not have the opportunity to have their funds returned. See "Risk
Factors" and "Underwriting."

         THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK AND
                  IMMEDIATE SUBSTANTIAL DILUTION TO INVESTORS.
                               SEE "RISK FACTORS."

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




<PAGE>
<TABLE>
<CAPTION>

=================================================================================================================
                                       Price to                    Discounts and              Proceeds to
                                       Public(1)                  Commission (1)            the Company (2)
- -----------------------------------------------------------------------------------------------------------------
<S>                                      <C>                           <C>                       <C>  
Per Share..........                      $4.00                         $0.40                     $3.60
- -----------------------------------------------------------------------------------------------------------------
Per Warrant.......                       $0.10                         $0.01                     $0.09
- -----------------------------------------------------------------------------------------------------------------
Total (3)...........                  $3,150,000                     $315,000                  $2,835,000
=================================================================================================================
</TABLE>


     (1) All proceeds from subscriptions for the Securities will be deposited in
a non-interest  bearing escrow account at Gotham Bank of New York. If all of the
Securities  are not  subscribed for within 90 days (which period may be extended
for an additional 90 days),  all funds  received  promptly will be refunded,  in
full,  to  subscribers,  without  interest or deduction,  in accordance  with an
escrow agreement with Gotham Bank of New York.

     (2)  Does  not  include  additional  compensation  to be  received  by  the
Underwriter,  including (i) a  non-accountable  expense allowance equal to 3% of
the  gross  proceeds  of the  Offering  and (ii) a right of first  refusal  with
respect to certain  future  financings  for three  years.  The  Company has also
agreed to indemnify  the  Underwriter  against  certain  liabilities,  including
liabilities  under the  Securities  Act of 1933,  as amended  (the  "Act").  See
"Underwriting."

     (3) Before deduction of expenses of the Offering,  all of which are payable
by  the  Company,  estimated  at  $335,000,  which  includes  the  Underwriter's
non-accountable  expense  allowance  as  well  as  filing,  legal,   accounting,
printing, and other costs and expenses.

                          WEST AMERICA SECURITIES CORP.
              The date of this Prospectus is _______________, 1997



<PAGE>
         Prior to this Offering,  there has been a limited public market for the
Company's  Common Stock and no market for the Series E Stock and  Warrants.  The
Company's Common Stock is listed on the Nasdaq SmallCap Stock Market  ("Nasdaq")
under the symbol  "PLCO." There can be no assurance that any market will develop
or that if  developed,  such market will be sustained  for any of the  Company's
Securities  for any period of time.  The  Company has applied for listing of the
shares  of Series E Stock  and  Warrants  on  Nasdaq  and on the  Pacific  Stock
Exchange  under the  symbols  "______"  and  "____W,"  and  "____"  and "___ W,"
respectively,  although  no  assurance  can be given as to whether  either  such
listing  will be obtained.  Quotation on Nasdaq or listing on the Pacific  Stock
Exchange  does not imply that a meaningful  sustained  market for the  Company's
Securities will develop or that if developed,  such market will be sustained for
any period of time. In the absence of a listing on either Nasdaq or an exchange,
the Company's  Securities will be available for trading in the  over-the-counter
market on the OTC  Bulletin  Board.  The  offering  price of the  shares and the
offering  price and  exercise  price of the  Warrants  have been  determined  in
negotiations  between the Company and the  Underwriter on an arbitrary basis and
bear no direct  relationship to the assets,  earnings,  or any other  recognized
criteria of value.  The prices  should in no event,  however,  be regarded as an
indication  of any future  market price of the Series E Stock or the Warrants or
shares of Series E Stock underlying same. See "Risk Factors."

         The Securities are being offered by the  Underwriter  named herein,  as
agent for the Company,  subject to prior sale when,  as, and if accepted by same
and  subject to certain  legal  matters to be approved by counsel and to certain
other conditions. The Company and the Underwriter reserve the right to withdraw,
cancel, or modify the Offering and to reject any order in whole or in part.

         ALL PAYMENT FOR THE SERIES E STOCK AND WARRANTS OFFERED HEREBY SHALL BE
MADE BY CHECK PAYABLE TO "GOTHAM BANK OF NEW YORK, AS ESCROW AGENT FOR PLAY CO.
TOYS & ENTERTAINMENT CORP."

                              AVAILABLE INFORMATION

         The Company has filed with the Securities and Exchange  Commission (the
"Commission")  a  Registration  Statement on Form SB-2 under the  Securities Act
with  respect  to the  shares  of  Series E Stock  and  Warrants  to which  this
Prospectus relates. As permitted by the rules and regulations of the Commission,
this  Prospectus  does  not  contain  all of the  information  set  forth in the
Registration Statement.  For further information with respect to the Company and
the Securities offered hereby,  reference is made to the Registration Statement,
including the exhibits thereto,  which may be copied and inspected at the Public
Reference Section of the Commission at its principal office at 450 Fifth Street,
N.W., Washington, D.C. 20549.

         The  Company's  fiscal  year end is March 31. The Company is subject to
the informational  reporting  requirements of the Exchange Act and in accordance
therewith files periodic reports,  proxy statements,  and other information with
the  Commission.  The Company  distributes  to its  stockholders  annual reports
containing  audited  financial  statements,  together  with  an  opinion  by its
independent certified public accountants.  In addition,  the Company may, in its
discretion,  furnish  quarterly  reports to  stockholders  containing  unaudited
financial information for the first three quarters of each year.




<PAGE>
                               PROSPECTUS SUMMARY

         The following  summary is intended to set forth certain pertinent facts
and  highlights  from  material  contained in the body of this  Prospectus.  The
summary is qualified in its entirety by the detailed  information  and financial
statements  appearing elsewhere in this Prospectus.  Unless otherwise indicated,
the  information in this  Prospectus  gives effect to the 1-for-3  reverse stock
split in July 1997.

          Play Co. Toys &  Entertainment  Corp.  ("the  Company") was founded in
1974,  at which  time it  operated  one store  under  the name Play Co.  Toys in
Escondido, California. The Company now operates seventeen stores - not including
the four stores which have been  temporarily  closed  pending the earlier of the
holiday season or the Company's  release from its lease  obligations  therefor -
throughout Southern California in the Los Angeles, Orange, San Diego, Riverside,
and San Bernadino Counties. Prior to its corporate restructuring in 1996 and its
acquisition of Toys International  ("Toys") in January 1997, the Company,  which
was a retailer of children's and adult toys, games, and hobby products, operated
stores which averaged  approximately 10,000 square feet in size and were located
in highly trafficked strip shopping centers.  These stores ("Company Originals")
sell traditional and promotional toys.

         In the beginning of 1996, the Company redefined its corporate goals and
philosophy,  changing  its  focus  from  the  sale  of  solely  promotional  and
traditional  toys to the sale of educational,  new electronic  interactive,  and
specialty  and  collectible  toys and items.  In light of its new focus,  during
fiscal 1997, the Company redesigned three of its Company Originals, opened a new
flagship store in Santa Clarita,  and acquired three Toys stores. In conformance
with its new goals,  the  Company's new stores ("the  Contemporaries")  shall be
smaller  (3,500 to 5,200 square feet in size) and shall  operate in  "exclusive"
highly  trafficked  malls rather than in strip shopping  centers.  The Company's
Toys stores and  Contemporaries  are expected to produce  improved gross profits
since,  in addition to  carrying  their  historical  inventory  of lower  margin
promotional  toys, they shall sell educational and electronic  interactive games
and toys, specialty products, and collector's toys, which generally carry higher
gross margins.

         The  Company   proposes  to  redesign   six  Company   Originals   into
Contemporaries  and open an additional nine locations by the end of fiscal 1999.
The Company  estimates that four of the  additional  locations will be opened by
the end of calendar year 1997 and the remaining new locations  will be opened by
the end of  calendar  year  1998.  The  Company  excepts  to  have  twenty-eight
locations by the end of fiscal 1999.  In order to continue to adjust to consumer
preferences,  the  Company  shall  take a  proactive  approach  by  continuously
reviewing each  individual  store's sales history and prospects on an individual
basis to decide on the appropriate product mix.

         The Company's executive offices are located at 550 Rancheros Drive, San
Marcos, California 92069; the Company's phone number is (760) 471-4505.





<PAGE>
                                The Offering (1)

Securities Offered (2):           750,000 shares of Series E Stock and 1,500,000
                               Warrants being offered by the Company. The Series
                                     E Stock and Warrants offered hereby will be
                               separately tradable immediately upon issuance and
                              may be purchased separately. Investors will not be
                               required to purchase the shares of Series E Stock
                               and Warrants together or in any particular ratio.

Price per Share                                                            $4.00
Price per Warrant                                                         $  .10

Securities Outstanding
Prior to the Offering (3):

         Series E Stock                                         3,450,570 shares
         Common Stock                                           4,103,519 shares
         Warrants                                                        500,000

Securities Outstanding
After the Offering:

         Series E Stock                                         4,200,570 shares
         Common Stock                                           4,103,519 shares
         Warrants                                                      2,000,000

 Use                                                 Of   Proceeds:    The   net
                                                     proceeds of this  Offering,
                                                     estimated  at   $2,500,000,
                                                     will be used to continue to
                                                     implement   the   Company's
                                                     re-direction,   by  opening
                                                     five   additional   stores,
                                                     redesigning   six  existing
                                                     stores to the Company's new
                                                     format   and  for   working
                                                     capital.
                                                     See "Use of Proceeds."

Risk Factors                   An investment in the Securities offered hereby is
                                     highly speculative and involves potentially
                          substantial dilution. The statements contained in this
                               Prospectus which are not historical facts contain
                              forward looking information with respect to plans,
                                      projections, or future performances of the
                               Company, the occurrences of which involve certain
                           risks and uncertainties as detailed herein. See "Risk
                                                                       Factors."





<PAGE>



NASDAQ Symbols(4)                                  Common Stock.............PLCO
                                                  Series E Stock................
                                              Warrants.....................PLCOW


Pacific Stock Exchange Symbols (4)               Common Stock.............______
                                            Series E Stock................______
                                             Warrants.....................______


     (1) Unless  otherwise  indicated,  no effect is given in this Prospectus to
the  issuance of (i)  1,500,000  shares of Series E Stock  reserved for issuance
upon the  exercise of the  Warrants;  (ii) the  conversion  of any shares of the
Series E Stock  into  Common  Stock;  and (iii)  50,000  shares of Common  Stock
reserved for issuance under the Company's Stock Option Plan.

     (2) Does not  include an  additional  250,000  shares of Series E Stock and
500,000   Warrants  which  may  be  sold  from  time  to  time  by  the  Selling
Securityholder,   subject  to  a  90  day  lock  up  agreement.  See  "Principal
Securityholders."

     (3)  Includes  250,000  shares of the Series E Stock and  500,000  Warrants
purchased in June 1997 pursuant to a subscription agreement dated June 30, 1997.

     (4) The  Company's  Common  Stock is listed on Nasdaq,  and the Company has
filed an application for quotation of the Series E Stock and Warrants on Nasdaq.
In  addition,  the  Company  has filed an  application  with the  Pacific  Stock
Exchange to have its Securities  listed thereon.  Quotation on Nasdaq and/or the
Pacific Stock  Exchange does not imply that a meaningful,  sustained  market for
the Company's  Securities has or will develop. In addition,  continued inclusion
on Nasdaq  and/or the Pacific Stock  Exchange is subject to certain  maintenance
criteria.  The  failure to meet  these  maintenance  criteria  in the future may
result in the  discontinuance  of the listing of the Company's  Securities which
may have an adverse effect on the market for the Company's Securities. See "Risk
Factors."



<PAGE>

Summary Financial Data:

The following  discussion and analysis  should be read in  conjunction  with the
financial statements and notes thereto appearing elsewhere in this Prospectus.
<TABLE>
<CAPTION>

                                    March 31,

                                                       1994            1995             1996            1997

         Balance Sheet Data:

<S>                                                     <C>             <C>             <C>             <C>          
Working Capital (deficiency) ........................   $   (102,132)   $  1,805,396    $     46,589    $ (1,570,486)
Total Assets ........................................      9,005,405      11,119,692       9,213,104       9,378,618
Total Current Liabilities ...........................      7,094,257       7,298,136       6,673,570       8,148,657
Long-term obligations ...............................         99,274         140,218         726,007         226,925
Redeemable preferred stock ..........................        929,380         242,275          87,680            --
Stockholders' equity ................................        882,494       3,439,063       1,725,847       1,003,036
Common stock dividends ..............................           --              --              --              --

                                   Year Ended
                                    March 31,

                                                        1994            1995            1996            1997

Operating Data:

Net sales ...........................................   $ 21,756,847    $ 25,374,722    $ 21,230,853    $ 19,624,276
Cost of sales .......................................     15,001,015      16,704,757      15,132,895      13,669,104
Gross Profit ........................................  ($) 8,669,965       6,755,832       6,097,958       5,955,172
                  (%) ...............................          34.16           31.05           28.72           30.34
Operating expenses ..................................      8,489,222       9,292,632       9,105,515       8,881,438
Net loss ............................................      1,631,775         875,788       3,542,715       3,584,881
Loss per common share(1) ............................         (1.69)          (0.87)          (2.77)          (1.29)
Average shares outstanding(1) .......................        966,322       1,011,284       1,287,843       2,791,876
</TABLE>

     (1) Adjusted for effects of 1-for-3 split of Common Stock in July 1997.


<PAGE>
                                  RISK FACTORS

         The Securities offered hereby are speculative and involve a high degree
of risk. In addition to the other information contained in this Prospectus,  the
following  factors  regarding risks  associated with the Company's  Business and
risks related to the Offering should be carefully  considered  before purchasing
the Securities offered by this Prospectus. The purchase of Securities should not
be  considered  by  anyone  who  cannot  afford  the risk of loss of his  entire
investment. The statements contained in this Prospectus which are not historical
facts contain forward looking information with respect to plans, projections, or
future  performances  of the Company,  the  occurrences of which involve certain
risks and  uncertainties as detailed herein.  No assurance can be made that this
plan  or  projections  will  be  realized  or that  if  realized,  such  plan or
projections will produce the results anticipated by the Company.

     1.  Decline  in  Revenues;  Continued  Operating  Losses;  Working  Capital
Deficit;  and Retained  Earnings Deficit.  The Company's  revenues for the years
ended March 31, 1995, 1996, and 1997 have steadily  declined from $25,374,722 to
$21,230,853  to  $19,624,276,  respectively.  The  decrease in revenues has been
primarily the result of the general economic downturn in the Southern California
economy, increased competition, and the closing by the Company of non-profitable
stores. For the years ended March 31, 1995, 1996, and 1997, the Company incurred
net losses of $875,788, $3,542,715, and $3,584,881,  respectively.  There can be
no  assurance  that the  Company's  revenues or results of  operations  will not
decline  further in the  future,  that the  Company  will not  continue  to have
losses, or that the Company will be able to continue funding such losses if they
continue.  At March 31, 1997,  the Company had a working  capital  deficiency of
$1,570,486,  an accumulated deficit of $8,050,476,  and stockholders'  equity of
$1,003,036.  The  working  capital  deficiency  and  accumulated  deficit  could
adversely  affect  the  Company's   ability  to  conduct  its  operations.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

     2. Markets for  Products and  Services;  Change in Business  Focus.  In the
beginning of 1996, management of the Corporation realized the need for change in
its  corporate  focus.  It found there was a large  demand for  educational  and
promotional  toys and  collectibles and thus decided to change its business plan
to focus on these markets. To this end, the Corporation acquired three new store
leases through its purchase of substantially all of the assets of Toys, opened a
flagship  store in Santa Clarita,  California,  and developed a new store design
and  marketing  format which  provides an  interactive  setting  together with a
retail  operation.  This new format includes the opening of new stores primarily
in malls instead of strip centers where most of the Corporation's current stores
are located.  There can be no assurance  that this new  direction  and marketing
focus will be  successful  or that the  Company  will have the  funding to fully
implement its business plan. See "Business-Company Outlook."

     3.  Dependence on Supplier  Credit;  Decrease in Credit Lines.  The Company
purchases  approximately  95%  of  its  products  directly  from  manufacturers.
Approximately  thirty  (30%)  percent of the  Company's  inventory  is purchased
directly from five manufacturers.  The Company typically purchases products from
its suppliers on credit arrangements provided by the manufacturers.  Such credit
arrangements vary for reasons both within and without the control of




<PAGE>



     the Company.  Due to its poor financial  condition and late payments on its
accounts payable,  the Company's credit lines with toy  manufacturers  have been
decreased  greatly  which has caused a  significant  decrease  in the  Company's
inventory.  There can be no  assurance  that the  Company's  credit lines or the
terms thereof will not be reduced further or terminated.  The further  reduction
of credit or the terms thereof or the  termination of an existing credit line or
the loss of a major supplier or the deterioration of the Company's  relationship
with a major  supplier  would have a material  adverse  effect on the  Company's
business. See "Business" and "Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

     4.  Competition.   The  retail  toy  industry,  in  general,  is  extremely
competitive:  large  national and regional toy  retailers as well as  department
store chains sell toys. The  educational and interactive toy and promotional and
specialty products market is also highly  competitive.  The Company is in direct
competition with local, regional, and national toy retailers which carry various
mixes of toys such as those carried by the Company's Contemporaries,  though the
Company is not aware of any retailer which carries the exact same product mix as
the Company carries.  The Company competes for the educational toy customer with
other specialty stores such as Disney Stores, Warner Bros. Stores,  Imaginarium,
Learning Smith, Lake Shore, Zainy Brainy, and Noodle Kidoodle. In addition, with
respect to the Company's Originals and their product lines, the Company competes
with such retailers as Toys R Us and Kay Bee as well as department  store chains
such as K-mart and Wal-Mart.  Moreover,  since the Company's prices with respect
to such product  lines are in part based upon Toys R Us prices,  the  aggressive
pricing  policy of Toys R Us has resulted in the  Company's  having  reduced its
prices on many items, thereby reducing its profit margins. In addition, the toys
market is particularly  characterized  by large  retailers and discounters  with
intensive advertising and marketing campaigns and with deeply discounted pricing
of such products. In addition,  the Company faces competition from hobby vendors
that market  through mail order and  telemarketing.  The Company  competes as to
price, personnel,  service, speed of delivery, and breadth of product line. Many
of the Company's competitors have greater financial and marketing resources than
the Company. See "Business-Competition."

     5. Narrow Profit  Margins and Need to Control  Expenses and Other  Charges.
The Company's  operating history has been characterized by narrow profit margins
and,  accordingly,  the  Company's  earnings  will depend  significantly  on its
ability to (i)  purchase  its  products on  favorable  terms;  (ii) obtain store
locations  on  favorable  terms;  (iii)  retail a large  volume  and  variety of
products efficiently; and (iv) provide quality support services. Moreover, small
increases in expenses or other  charges to income could have a material  adverse
effect on the Company's  results of  operations.  There can be no assurance that
the Company will be able to generate  sufficient revenues or maintain sufficient
control  over  expenses  and  other  charges  to  increase  profitability.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

     6.  Limited  Utility  of Tax Loss  Carryforwards.  At March 31,  1997,  the
Company had net operating loss  carryforwards  of  approximately  $8,000,000 and
$4,000,000  for federal  and  California  purposes  available  to offset  future
taxable  income.  Under  Section 382 of the Internal  Revenue  Code of 1986,  as
amended, utilization of prior net operating loss carryforwards is




<PAGE>
limited  after an  ownership  change,  as defined in Section  382,  to an annual
amount equal to the value of a company's  outstanding stock  immediately  before
the date of the ownership change multiplied by the federal long-term  tax-exempt
rate.  Due to the change in  ownership  in  connection  with the spin-off of the
Company by American  Toys,  Inc.  ("American  Toys," now known as U.S.  Wireless
Corp.) to United  Textiles  & Toys  Corp.  ("UTTC,"  formerly  known  Mister Jay
Fashions International,  Inc.), the Company is subject to limitations on the use
of its net operating loss  carryforwards  available as of March 31, 1997. In the
event a net operating loss is incurred in the year ending March 31, 1998, use of
such net operating loss carryforwards  could also be limited as a result of this
Offering,  grants of options under the 1994 Stock Option Plan, grants of options
under the Employee  Stock  Ownership  Plan,  and other events.  In the event the
Company  achieves  profitable  operations,  any  significant  limitation  on the
utilization  of the net  operating  loss  carryforward  will have the  effect of
increasing  the Company's tax liability and reducing  income and available  cash
resources.  See "Management's Discussion and Analysis of Financial Condition and
Results of Operations."

     7.  Seasonality.  The  Company's  business is highly  seasonal with a large
portion of its revenues and profits being  derived  during the months of October
through  December.  Accordingly,  the Company is required to obtain  substantial
short-term  borrowings  during the first three  quarters of the year to purchase
inventory  and for  capital  and  operating  expenditures.  Historically,  these
borrowings  have  been  repaid  after  the  fourth  quarter.  See  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
"Business- Financing."

     8. Reliance  Upon  Management.  The Company is dependent  upon the personal
efforts  and  abilities  of Harold  Rashbaum  and  Richard  Brady the  Company's
Chairman  of the  Board  and  President,  respectively,  neither  of whom has an
employment  agreement  with the Company.  The loss of the services of either Mr.
Rashbaum or Mr. Brady could adversely affect the business of the Company.

     9. Need for Additional Financing.  In order to continue its redirection and
refocus,  the Company  shall  require  additional  funds to (i) open  additional
stores; (ii) redesign existing stores; and (iii) finance continued losses during
this period.  Although the Company  believes  that the proceeds of this Offering
will be sufficient to meet its anticipated  cash  requirements for the 12 months
subsequent to the closing of this Offering, there can be no assurance that it is
correct in such belief. If, for any reason, such estimates prove inaccurate, the
Company  may  seek  additional  financing  via  the  sale of  additional  equity
securities in a future public or private transaction.  There can be no assurance
that such financing indeed will be available. See "Business-Financing."

     10.  Potential  Dilution.  There are 3,450,570 shares of the Series E Stock
currently outstanding,  none of which is convertible into shares of Common Stock
for two years from issuance.  Notwithstanding  the foregoing,  the conversion of
the  Series E Stock or the  exercise  of the  Warrants  will have the  effect of
decreasing the net tangible book value per share of Common Stock. As of the date
of this Prospectus,  there are 4,103,519 shares of Common Stock outstanding. For
the purposes of the discussion in this paragraph,  all of the following  figures
and




<PAGE>
calculations  assume  that  (i) the  3,450,570  shares  of  Series  E Stock  are
converted  into  shares  of Common  Stock;  (ii) no value is  attributed  to the
Warrants  offered  by the  Company;  and (iii) no  options,  Warrants,  or other
convertible securities of the Company are exercised.  The pro forma tangible net
book value as of the date of this  Prospectus is  $2,003,536,  or  approximately
$.49  per  outstanding  share of  Common  Stock  ($2,003,536  /  4,103,519),  or
approximately  $.08 per  share of Common  Stock  assuming  additional  shares of
Common  Stock  from  the  immediate  conversion  of the  pro  forma  outstanding
3,450,570  shares of Series E Stock (3,450,570 / 6 + 4,103,519) which represents
an immediate dilution of $.41 per share of Common Stock on a pro forma basis.
 After  completion of the offering,  the tangible net book value is estimated to
be $4,503,536,  or  approximately  $1.10 per  outstanding  share of Common Stock
($4,503,536  /  4,103,519),  or  approximately  $.15 per share of  Common  Stock
assuming  immediate  conversion of all  4,200,570  shares of Series E Stock then
outstanding  (4,200,570 / 6 + 4,103,519) which represents an immediate  dilution
of $.95 per share of Common Stock on an as adjusted basis.

     11. Possible Future Dilution.  The Company has authorized  capital stock of
40,000,000  shares of Common  Stock,  par value $.01 per share.  Inasmuch as the
Company  may  use  authorized  but  unissued  shares  of  Common  Stock  without
shareholder  approval,  there  may be  further  dilution  of  the  shareholders'
interests.  The Company may  additionally  sell  equity  securities  in a future
public offering or private transaction to raise additional capital. In addition,
the Company  may, in the future,  donate  shares of its Common Stock to its ESOP
plan,  which  donation may dilute the  interests of potential  investors in this
Offering.

     12.  Dilutive  Effect of Employee  Stock  Ownership  Plan. In May 1994, the
Company  adopted  resolutions  approving a 401(k)  Employee Stock Ownership Plan
(the "Plan") which will cover  substantially  all employees of the Company.  The
Plan includes  provisions for both an Employee Stock Ownership Plan ("ESOP") and
a  401(k)  Plan.  The ESOP  allows  only  contributions  by the  Company,  which
contributions  can be made annually at the discretion of the Company's  Board of
Directors.  The ESOP has been  designed  to invest  primarily  in the  Company's
stock.  The 401(k) portion of the Plan is contributed to by the employees of the
Company through payroll deductions.  The Company does not match contributions to
the 401(k).  Contributions  to the ESOP may result in an expense  resulting in a
reduction  in earnings  and may dilute the  ownership  interests  of persons who
acquire Securities in this Offering.  The Company has not made any contributions
to the ESOP as of the date of this Prospectus.

     13.  Arbitrary  Offering  Price of  Series E Stock  and  Exercise  Price of
Warrants. The offering price of the Series E Stock and the exercise price of the
Warrants have been determined by the Company and the Underwriter on an arbitrary
basis and bear no  relationship  to assets,  earnings,  or any other  recognized
criteria of value.  There is no  relationship  between the offering price of the
Series E Stock or the exercise  price of the Warrants to the  Company's  assets,
book value, or any other generally  accepted  criteria of value.  Moreover,  the
exercise  price of the Warrants  should not be viewed as any  indication  of the
future market price of the Series E Stock should any such market develop.

     14. No Commitment to Purchase  Shares of Series E Stock or Warrants.  Under
the terms of this Offering,  the Company is offering  750,000 shares of Series E
Stock and 1,500,000




<PAGE>
Warrants on a  "best-efforts,  all or none" basis during an initial period of 90
days,  which period may be extended for an  additional  90 days.  No  commitment
exists by anyone to  purchase  any of the  shares of Series E Stock or  Warrants
offered  hereby.  Consequently,  there is no assurance that the Offering will be
sold.  Subscribers'  funds  may be  escrowed  for as long as 180  days  and then
returned  without  interest in the event the Offering is not sold, in which case
the Offering  will be  withdrawn.  As a result,  prospective  purchasers  of the
shares of  Series  Stock and  Warrants  will not have the use of any funds  paid
during the subscription period.

     15. Lack of Market for  Securities.  At present,  there is a limited market
for the Company's Common Stock and no market for the Series E Stock or Warrants.
There is no assurance that a regular  trading market will develop for any of the
Company's  Securities  at the  conclusion  of this  Offering or that if one does
develop, such market will be sustained.  Therefore,  purchasers may be unable to
resell the Securities offered herein at or near their original offering price or
at any price. Furthermore, it is unlikely that a lending institution will accept
the  Company's  Securities  as  pledged  collateral  for loans even if a regular
trading market develops.

     16.  Broad  Discretion  in  the  Application  of  Proceeds.  The  Company's
management  will have broad  discretion  regarding  the use of  proceeds of this
Offering,  $945,000 or 37.8%,  which  proceeds  have been  allocated  to working
capital. See "Use of Proceeds."

     17.  No  Dividends  and  None  Anticipated.  The  Company  has not paid any
dividends;  nor,  because  of its  present  financial  status,  does it have any
intention to issue any dividends in the future. The Company expects that it will
reinvest any profits in its business. See "Dividend Policy."

     18.  Future  Sales of Stock by  Stockholders.  Of the  Company's  4,103,519
outstanding shares of Common Stock as set forth above, 3,700,902 are "restricted
securities"  as that term is defined under the  Securities Act and in the future
may only be sold in compliance  with Rule 144  promulgated  under the Securities
Act or pursuant to an  effective  registration  statement.  All of the shares of
Series E Preferred Stock are restricted securities.  A sale of shares by current
stockholders,  whether pursuant to Rule 144 or otherwise,  may have a depressing
effect upon the market price of the Common Stock or Series E Stock in any market
that continues to exist. To the extent that both or either  Securities enter the
market, the value of the Common Stock or Series E Stock in the  over-the-counter
market may be reduced. The Company sold 250,000 shares of the Series E Stock and
500,000  Warrants,  for an aggregate  of  $550,000,  in June 1997 to the Selling
Securityholder. These Securities have been registered for resale herein, subject
to a 90 day lock up agreement.  See "Plan of Distribution  for the Securities of
the Selling Securityholder." Pursuant to the subscription agreement, the Company
granted  the  purchaser  a  registration  right  which  requires  the Company to
register the resale of such  Securities  one time,  commencing  90 days from the
consummation of this Offering; however, in order to reduce potential expenses to
the  Company,  the Company has agreed to register the  Securities  for resale in
this registration statement, subject to a 90 day lock up.

     19.  Possible  delisting of  Securities  from Nasdaq  System;  Risks of Low
Priced  Stocks.  The  Securities  and Exchange  Commission  has  approved  rules
imposing more stringent criteria




<PAGE>
for listing of the Securities on the Nasdaq SmallCap Stock Market ("Nasdaq"). In
order to  continue  to be listed on Nasdaq,  the  Company  will be  required  to
maintain  (i) total  assets of at least  $2,000,000;  (ii)  total  stockholders'
equity of $1,000,000; (iii) a minimum bid price of $1.00; (iv) one market maker;
(v) 300  stockholders;  (vi) at least 100,000  shares in the public  float;  and
(vii) a minimum market value of $200,000 for the public float.  In the event the
Company's  Securities  are  delisted  from  Nasdaq,  trading,  if  any,  in  the
Securities  will thereafter be conducted in the  over-the-counter  market on the
OTC Bulletin Board.

     20. Penny Stock  Regulation.  Broker-dealer  practices in  connection  with
transactions  in "penny  stocks"  are  regulated  by certain  penny  stock rules
adopted by the Securities and Exchange Commission.  Penny stocks, generally, are
equity  securities  with a price  of less  than  $5.00  (other  than  securities
registered  on  certain  national  securities  exchanges  or quoted  on  Nasdaq,
provided that current price and volume  information with respect to transactions
in such securities is provided by the exchange or system). The penny stock rules
require a  broker-dealer,  prior to a transaction in a penny stock not otherwise
exempt from the rules, to deliver a standardized  risk disclosure  document that
provides information about penny stocks and the risks in the penny stock market.
The  broker-dealer  also must  provide the  customer  with current bid and offer
quotations for the penny stock,  the compensation of the  broker-dealer  and its
salesperson in connection with the transaction,  and monthly account  statements
showing the market value of each penny stock held in the customer's  account. In
addition, the penny stock rules generally require that prior to a transaction in
a penny stock, the broker-dealer must make a special written  determination that
the penny  stock is a suitable  investment  for the  purchaser  and  receive the
purchaser's written agreement to the transaction.  These disclosure requirements
may have the effect of reducing the level of trading  activity in the  secondary
market  for a stock  that  becomes  subject  to the penny  stock  rules.  If the
Company's Securities become subject to the penny stock rules,  investors in this
Offering may find it more difficult to sell their Securities.

     21.  Potential  Adverse Effect of Redemption of Warrants.  The Warrants are
redeemable  by the  Company at any time,  commencing  one year from the  Closing
Date, upon 30 days' prior notice,  at a redemption price of $.05 each,  provided
that the closing bid quotation of the Series E Stock for at least 20 consecutive
trading  days,  ending on the  third day prior to the date on which the  Company
gives notice, has been at least 170% of the exercise price of the Warrants being
redeemed.  The Warrants will remain exercisable during the 30 day notice period.
Redemption of the Warrants  could cause the holders to exercise the Warrants and
pay the exercise price at a time when it may be disadvantageous  for the holders
to do so, to sell the Warrants at the then current  market price when they might
otherwise  wish to continue to hold the  Warrants,  or to accept the  redemption
price,  which is likely to be  substantially  less than the market  value of the
Warrants at the time of redemption.  The Company will not redeem the Warrants at
any time in which its registration  statement is not current,  so that investors
will be able to exercise their  Warrants  during the 30-day notice period in the
event  of  a  Warrant   redemption   by  the  Company.   See   "Description   of
Securities-Warrants."

     22.  Limited  Experience  of  Underwriter.  The  Underwriter,  West America
Securities Corp., was incorporated in December 1993. Prior to this Offering, the
Underwriter has not participated in any underwritings. Prospective purchasers of
the Series E Stock and Warrants offered hereby




<PAGE>
     should consider the Underwriter's lack of experience in underwritten public
offerings. See "Underwriting."

     23. Underwriter's  Possible Ability to Dominate or Influence the Market for
the Securities.  A significant  number of the Securities offered in the Offering
may be sold to customers of the  Underwriter.  Such customers  subsequently  may
engage in  transactions  for the sale or  purchase of the  component  Securities
through or with the Underwriter.  Although they have no obligation to do so, the
Underwriter may exert a dominating influence on the market, if one develops, for
the Company's  Securities.  The price,  liquidity,  and price  volatility of the
Company's Securities may be affected significantly by the degree, if any, of the
Underwriter's participation in such market. See "Underwriting."

     24.  Indemnification  of Officers and  Directors.  As  permitted  under the
Delaware  General  Corporation  Law, the Company's  Certificate of Incorporation
provides for the  indemnification  and elimination of the personal  liability of
the Directors to the Company or any of its shareholders for damages for breaches
of their  fiduciary  duty as  Directors.  As a result of the  inclusion  of such
provision,  shareholders may be unable to recover damages against  Directors for
actions taken by them which  constitute  negligence or gross  negligence or that
are in violation of their fiduciary  duties.  The inclusion of this provision in
the  Company's  Certificate  of  Incorporation  may  reduce  the  likelihood  of
derivative   litigation   against  Directors  and  other  types  of  shareholder
litigation. See "Management."

                                 DIVIDEND POLICY

     The Company has not paid cash dividends and intends to retain earnings,  if
any,  in the  foreseeable  future  for use in its  activities.  Payment  of cash
dividends on the Company's  Common Stock in the future will be wholly  dependent
upon the Company's earnings,  financial  condition,  capital  requirements,  and
other factors deemed  relevant by the Board of Directors.  It is not likely that
cash  dividends  will be paid on the Company's  Common Stock in the  foreseeable
future.



<PAGE>




                                     USE OF PROCEEDS

         The  net  proceeds  of  this  Offering,  after  deducting  underwriting
commissions  and  expenses of the Offering  estimated  to be  $335,000,  will be
approximately  $2,500,000.  The net proceeds of this Offering are intended to be
used as follows:
<TABLE>
<CAPTION>
                                                                                Percent of
Use of Proceeds                         Amount of Proceeds                      Net Proceeds

<S>                                     <C>                                     <C>
Redesigning 6 existing  (1)             $ 500,000                               20.0%
stores                                  

Opening 5 new stores  (2)               1,000,000                               40.0%

Relocating two stores (3)                  55,000                               2.2%

Working Capital (4)                       945,000                               37.8%


Total                                  $2,500,000                               100%
</TABLE>



     (1) The Company shall redesign six of its existing  Company  Originals into
Contemporaries at an estimated cost of $80,000 per store. See  "Business-Company
Outlook"  and   "Business-Merchandising   Strategy;   Refocusing   of  Corporate
Direction."

     (2) The Company estimates the costs associated with leasing,  constructing,
and furnishing each additional store at $200,000. The Company plans to open four
additional  locations by the end of calendar  year 1997 and an  additional  five
locations by the end of calendar year 1998. See "Business-Company Outlook."

     (3)  Estimated  costs  associated  with the  clean up and  relocation  upon
expiration of existing leases of two locations. See "Business-Properties."

     (4) Funds  apportioned to working  capital may be used to fund the redesign
of  Company  Originals  or the  opening of  additional  store  locations  and to
purchase  inventory.  In addition,  the Company may use the proceeds for general
corporate purposes,  such as salaries or lease payments and other administrative
expenses. Currently, the Company's operations are not sufficient to enable it to
pay all of its administrative  expenses. Any proceeds received from the exercise
of the Warrants, if any, shall be used for working capital as stated herein. The
Company does not anticipate  using any of the proceeds of this Offering to merge
or acquire assets of another company and presently has no plans, commitments, or
agreements and is not currently  involved in any discussions with regards to any
acquisition or merger.  See  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

         The Company believes that the proceeds of this Offering, cash flow from
operations, and currently available financing sources will be sufficient to meet
its  anticipated  cash  requirements  for a period  of 12 months  following  the
completion  of this  Offering.  The  Company  does  not  expect  that it will be
required to raise any additional  capital within the next twelve months.  If for
any reason such estimates  prove  inaccurate,  the Company may be forced to seek
additional  financing.  There can be no assurance  that in the event  additional
financing is needed, it will be available to the Company,  or that if available,
such financing will be on terms acceptable to the




<PAGE>



Company. The problems,  expenses,  and complications  sometimes encountered by a
relatively  small  business,  as well as changes  in  economic  conditions,  the
regulatory  environment,  or the  Company's  operations,  may make shifts in the
allocation of funds necessary or desirable.

         The Company  presently  has no  agreement  to enter  into,  nor does it
anticipate  entering into, any agreement(s) to acquire any company or the assets
of any company. The Company has neither had any discussions nor entered into any
negotiations for such purposes.

         Any  additional  proceeds  received  from the  purchase  of  additional
Securities by the exercise of Warrants  will be added to the  Company's  working
capital.  No proceeds from this Offering will be paid to any Officer or Director
of the Company,  to any Company  affiliates or associates as  reimbursement  for
expenses of the Offering,  or for any type of fee or  remuneration,  except that
the  proceeds  from this  Offering  may be used for general  corporate  expenses
including  the  payment  of  salaries  in the event the  Company's  income  from
operations does not meet its cash requirements.

         Any of the Offering proceeds apportioned to working capital,  while not
being used as described above, will be deposited in an interest-bearing  bank or
money market accounts,  short-term United States Government securities,  or bank
certificates  of deposit.  There will not be any other type of  investment  made
with such proceeds.x



<PAGE>
                                 CAPITALIZATION

         The  following  table sets forth the  capitalization  of the Company at
June 30, 1997 and as adjusted  to give  effect to the  issuance  and sale of the
Securities  offered by the Company  hereby,  assuming  that the Warrants have no
value.
<TABLE>
<CAPTION>

                                                                 March 31, 1997
                                        Actual                    Pro Forma(1)                 As Adjusted

<S>                                     <C>                       <C>                          <C>       
Total Liabilities                       $8,375,582                $8,375,582                   $8,375,582

Stockholders' Equity:

Series E Preferred Stock, $.01 par value, 
5,000,000 shares authorized
2,500,570 and 3,450,570 outstanding
actual, 4,200,570 issued and outstanding
as adjusted                             $2,500,570               $3,450,570                    $5,831,570

Common Stock, $.001 par value,
40,000,000 shares authorized,
4,083,519 and 4,103,519 shares
issued and outstanding actual.          $40,835                  $41,035                       $41,035

Additional Paid-in Capital              $6,512,107               $6,562,407                    $6,681,407

Accumulated deficit                     $(8,050,476)             $(8,050,476)                  $(8,050,476)

Total Stockholders' Equity (deficit)    $1,003,036               $2,003,536                    $4,503,536
                                                                                           ----------------------  -----------
Total Capitalization                    $9,378,618               $10,379,118                   $12,879,118
</TABLE>


(1)      The pro forma column gives effect to the issuance of 700,000  shares of
         Series E Stock in exchange for $700,000  received  since March 31, 1997
         as  advances  on equity;  250,000  shares of Series E Stock and 500,000
         Warrants purchased in June 1997 for an aggregate $550,000; and issuance
         of 20,000  shares of Common  Stock for legal  services  of $500 in June
         1997.




<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following  discussion  and analysis  should be read in  conjunction
with the  financial  statements  and notes thereto  appearing  elsewhere in this
Prospectus.

Results of Operations

         Statements  contained in this Prospectus which are not historical facts
may  be  considered   forward  looking   information   with  respect  to  plans,
projections,  or future  performance of the Company as defined under the Private
Securities  Litigation Reform Act of 1995. These forward looking  statements are
subject to risks and  uncertainties  which could cause actual  results to differ
materially from those projected.

         The Company's  operations  are  substantially  controlled by UTTC,  the
Company's  parent.  UTTC  currently owns  approximately  59.3% of the issued and
outstanding shares of the Company's Common Stock.

For the year ended March 31, 1997 compared to the year ended March 31, 1996

         The Company  generated net sales of $19,624,276 in the year ended March
31, 1997 (also referred to as fiscal year 1997).  This represented a decrease of
$1,606,577,  or 7.6%,  from net sales of $21,230,853 in the year ended March 31,
1996 (also  referred  to as fiscal  year  1996).  Approximately  $485,150 of the
decline in sales is directly  attributable  to decreased  sales of milk cap game
products.  Milk cap game  products  represented  a  significant  portion  of the
Company's business mix in fiscal year 1995 and a lesser percentage (2.6%) of the
Company's sales in the 1996 fiscal year.  Milk cap game products  represented an
insignificant portion (.4%) of the Company's sales in fiscal year 1997.

         The Company had 21 retail  locations  in the year ended March 31, 1997,
including 3 Toys  International  stores acquired on January 16, 1997. During the
year ended March 31, 1996, the Company operated 20 retail locations. The Company
closed four locations in fiscal year 1996. Same store sales decreased by 1.8% in
fiscal year 1997 compared to fiscal year 1996.

         The Company posted a gross profit of $5,955,172 in the year ended March
31, 1997. While this represented a decrease of $142,786, or 2.3%, from the gross
profit of $6,097,958  in the year ended March 31, 1996, it actually  represented
an improvement in the Company's  gross margin from 28.7% in the 1996 fiscal year
to 30.3% in the 1997 fiscal year. This 1.6% gross margin improvement was largely
due  to  the  implementation  of the  Company's  ongoing  plan  to  augment  its
traditional  product  base  of  lower  margin  promotional  toys  with  a mix of
educational  and specialty  toys,  which  generally  produce better margins than
promotional toys.

         Operating  expenses in the year ended  March 31, 1997 were  $8,474,423.
This represented a $94,254,  or 1.1%,  improvement over the Company's  operating
expenses of




<PAGE>



$8,568,677  in the year  ended  March  31,  1996.  The  primary  reason  for the
operating  expense  reduction  was a decrease  in payroll  and  payroll  related
expenses of $73,833.

         In the year  ended  March  31,  1996,  the  Company  recorded  costs of
$129,577  associated with the permanent  closure of retail stores. No such costs
were  recorded  in the year ended  March 31,  1997.  Non-cash  depreciation  and
amortization  expenses were constant at approximately  $407,000 in both the 1997
and 1996 fiscal years.

         The  Company's  operating  loss  improved  from  $3,007,557 in the 1996
fiscal  year  to  $2,926,266  in the  1997  fiscal  year.  This  represented  an
improvement of $81,291, or 2.7%.

          Interest  expense totaled  $658,615 for the year ended March 31, 1997.
This  represented  a  $123,457,  or 23.1%,  increase  over  interest  expense of
$535,158 in the year
ended March 31, 1996.  The primary  reason for the  increased  level of interest
expense was a higher level of borrowings in fiscal year 1997 than in fiscal year
1996.

         During each of the years  ended  March 31,  1997 and 1996,  the Company
recorded net income tax provisions consisting only of the current portion of the
minimum income taxes required by various  jurisdictions  including the States of
California  and  Delaware;  such  amounts  were  immaterial  and are included in
operating  expenses.  Changes in deferred taxes were offset dollar for dollar by
adjustments  to the  Company's  valuation  allowance  which has  reduced its net
deferred  tax assets to zero as of March 31, 1997 and 1996 and resulted in a net
zero dollar  provision  for  deferred  income  taxes for each of the years ended
March 31, 1997 and 1996.

         As a result of the above mentioned factors,  the Company recorded a net
loss of  $3,584,881  for the fiscal  year ended March 31, 1997 and a net loss of
$3,542,715  recorded  in the fiscal year ended  March 31,  1996.  In fiscal year
1996,  the net loss  applicable to common  shares  differed from the net loss by
$27,545,  as a result of preferred stock dividends accrued in that year. The net
loss per common  share for the 1997 fiscal  year was  $(1.29)  compared to a net
loss per common  share in the 1996 fiscal  year of $(2.77).  The loss per common
share  decreased in the 1997 year  compared to the prior year due to an increase
in the weighted  average number of shares  outstanding  from 1,287,843 in fiscal
year 1996 to  2,791,876  in fiscal  year 1997.  All share and per share  amounts
reflect the effects of the 1 for 3 reverse split of Common Stock.

Liquidity and Capital Resources

         At March 31,  1997,  the  Company  had a  working  capital  deficit  of
$(1,570,486)  compared  to a working  capital  position  of $46,589 at March 31,
1996. The Company has generated  operating losses for the past several years and
has  historically  financed  those losses and its working  capital  requirements
through financing transactions,  most recent from the exercise by Europe America
Capital  Corporation  ("EACC") of its option to purchase shares of the Company's
Series E Preferred Stock and from the additional  financing provided by Congress
Financial  Corporation  (Western)  ("Congress") due to the additional $1,000,000
letter of credit received from EACC.  There can be no assurance that the Company
will be able to




<PAGE>



generate sufficient revenues or have sufficient controls over expenses and other
charges to achieve profitability.

         For the year ended March 31, 1997, the Company used  $2,275,962 of cash
in its  operations  compared to $1,176,172  used in operations in the year ended
March 31, 1996.  The Company's net loss was  approximately  $3.5 million in both
years.  The primary  factor in the  $1,099,790  difference in the amount of cash
consumed in operations between the two years was the generation of $1,673,284 of
cash from  inventories  in the 1996  fiscal  year  compared  to $431,154 of cash
generated from inventories in the 1997 fiscal year.

         The Company used $1,024,127 of cash in its investing  activities during
the year ended March 31,  1997  compared to $322,523 in the year ended March 31,
1996.  This  increase was due to the  addition of 3 new retail  locations in the
Toys International acquisition (see below).

         The Company generated  $3,285,410 from its financing  activities in the
year  ended  March 31,  1997  compared  to the  generation  of  $1,441,171  from
financing  activities in the year ended March 31, 1996. The largest contribution
to the Company's financing activities in the 1997 fiscal year was the receipt of
$2,334,000  from the sale of preferred  stock.  Those proceeds were used for the
acquisition of Toys International and to finance the Company's operating losses.

         As a result of the above  factors,  the Company  had a net  decrease in
cash of $14,679 in the year ended March 31, 1997  compared to a net  decrease in
cash of $57,524 in the year ended March 31, 1996.

         Management has begun to implement a plan to focus more of its attention
on the  educational  and  specialty toy market in its existing and future retail
locations. Such a focus is believed to be necessary to differentiate the Company
from the larger mass retailers and discount chains that focus on the promotional
toy market.  In addition,  Management  believes the educational toy market to be
one that is less seasonal in nature from the promotional toy market in which the
Company is currently operating. The Company has redesigned certain of its retail
locations to include  learning and activity centers within the stores as well as
entertainment  facilities  including wide screen televisions  showing children's
videos.  Management  expects to continue this process of redesigning  its retail
locations to this new format over the next two years.

         In addition, educational toy sales are expected to achieve gross profit
margins of approximately  42%,on average,  which is higher than the gross profit
of 28-32%  historically  achieved  by the  Company on sales of  promotional  toy
items. Management knows of no other toy retailer currently utilizing the concept
of combining  educational and promotional  toys to the scale  anticipated by the
Company in any single retail outlet.

         On January 16, 1997,  the Company  acquired  certain  inventories,  the
assignment of three leases,  store and corporate office fixtures,  the corporate
name and logo,  and  certain  prepaid  items from a  specialty  toy chain,  Toys
International, pursuant to an Asset Purchase




<PAGE>



Agreement.  The aggregate  purchase price for Toys International was $1,024,184,
of which  $927,000  was  allocated  to  inventory,  $32,184 for certain  prepaid
expenses  and $65,000 for the balance of the assets.  In  addition,  the Company
assumed a liability and paid $400,000 as additional  rent to the landlord of one
of the new locations to reimburse  for tenant  improvements  constructed  by the
landlord  for the  previous  owner of Toys  International.  As a  result  of the
acquisition,  the Company was assigned the leases of the three retail  locations
for the  remaining  terms of the leases  which expire at various  dates  between
January 31, 1998 and  January 31, 2004 as well as certain  operating  contracts.
The Company paid cash for all of the above amounts except for $265,000 which was
in the form of two  non-interest  bearing  notes  payable.  One note  carried  a
principal  balance of $200,000,  which required eight quarterly  installments of
$25,000 beginning April 16, 1997. The second note carried a principal balance of
$65,000, which required three monthly payments of $11,667 in February,  May, and
June, 1997 and two payments of $15,000.

         The three Toys  International  stores are located in up-scale  shopping
malls  in  southern   California.   Each  location  carries  specialty  toy  and
collectible  items  which  typically  command  a higher  gross  margin  than the
traditional promotional toy lines carried by the Company. The Toys International
locations also stock a number of promotional items which are also carried at the
Company's  other locations but have  historically  been sold at a higher mark-up
than at the Company's stores.  Management  expects the operations of these three
locations will be enhanced by reducing the Toys International  overhead expenses
and by obtaining purchase  discounts on promotional  merchandise that is sold in
the Toys International stores through the Company's purchasing power.

         Management believes that the Toys International acquisition complements
its  strategy  of  changing  its  business  mix  toward a higher  percentage  of
educational  and specialty  toys. In addition to its existing plan of converting
certain of its current  locations to the redesigned  format discussed above, the
Company  plans to open a number of new  locations in up-scale  malls bearing the
Toys International name.

         At March 31,  1997,  the Company  had an  inventory  financing  line of
credit with Congress in  connection  with a Loan and Security  Agreement  ("Loan
Agreement")  that was executed on February 1, 1996. The Loan Agreement  provides
for  maximum  borrowings  of  $7,000,000  based on the "Cost  Value of  Eligible
Inventory," as defined in the Loan  Agreement.  The Loan Agreement also requires
the  Company  to  maintain,  at all  times,  a net worth of  $500,000.  The Loan
Agreement  requires the payment of a quarterly service fee of $10,000.  The line
of credit is secured by substantially  all assets of the Company,  is guaranteed
by UTTC,  and is  further  collateralized  by  $3,000,000  in  letters of credit
provided  by EACC.  Interest  on  outstanding  balances is charged at prime plus
1.5%.  The Loan Agreement  matures  February 1, 1998. The line was extendible at
the option of Congress for an additional  year, which option has been terminated
by  Congress,  as  Congress  has stated  that at this time it does not intend to
continue as the Company's financing arm. The Company is seeking other lenders.

         As compensation  for the issuance of the letter of credit,  the Company
granted to EACC options (i) to purchase up to an  aggregate of 1,250,000  shares
of the Company's Common




<PAGE>



Stock at a purchase  price of 25% of the closing bid price for the Common  Stock
on the last business day prior to exercise,  for a period of six months from the
date of  issuance,  which  option has  expired;  and (ii) to  purchase  up to an
aggregate of 20,000,000 shares of the Company's Series E Preferred Stock.

         The Company  purchases  approximately 95% of its products directly from
manufacturers.  Approximately 30% of the Company's  inventory purchases are made
directly from five (5) manufacturers.  The Company typically  purchases products
from its suppliers on credit  arrangements  provided by the  manufacturers.  The
five major manufacturers  mentioned above generally provide credit terms of 180+
days while other vendors offer credit terms of 30 to 120 days.

         The toy  industry  is  seasonal  with  approximately  45% to 49% of the
Company's annual sales occurring during the months of October through  December.
As a result,  sources  of funds to repay  amounts  due under  inventory  finance
arrangements  with  financial   institutions  and  manufacturers  are  typically
generated from sales during the peak selling season.

         The Company  plans to finance its program of  remodeling  its  existing
stores to focus on the  educational  and specialty toy market and of opening new
stores under the Toys  International  name in up-scale  shopping malls primarily
through lease financing.

         The Company has prepared cash flow forecasts for the fiscal year ending
March 31, 1998. Management acknowledges that the Company will require additional
financing  in  addition to its letter of credit  with  Congress  and from vendor
credit  lines in order to meet its  capital  requirements  for the  fiscal  year
ending March 31, 1998. In addition,  the Company will require additional capital
to redesign  current and future  retail  locations to  incorporate  its plans to
focus on the educational and specialty toy market.  The Company has entered into
a letter of intent with West America Securities Corp. ("West"), a broker dealer,
to engage in an initial  public  offering for the  Company's  Series E Preferred
Shares.  The  letter  of  intent  provides  for  an  offering  of  approximately
$3,000,000. In the event Nasdaq or a stock exchange does not approve the listing
of the  shares  of the  Series  E  Preferred  Stock,  the  offering  may  not be
undertaken by West.  Further,  there can be no assurance that this offering will
be  consummated.  In  addition,  Mr. Ilan Arbel,  President of UTTC and a former
Director  of the  Company,  in a letter  dated June 10,  1997,  represented  his
willingness to provide additional working capital to the Company, should such be
necessary, through September 30, 1998.

Trends Affecting Liquidity, Capital Resources, and Operations

         The  Company's  sales  efforts  are  focused  primarily  on  a  defined
geographic  segment,  consisting of individuals in the southern California area.
The Company's future financial performance will depend upon continued demand for
toys and hobby items by individuals  in southern  California,  general  economic
conditions  within such geographic  market area, the Company's ability to choose
locations for new stores, the Company's ability to purchase product at favorable
prices on favorable  terms as well as the effects of increased  competition  and
changes in consumer preferences.




<PAGE>




         The toy and hobby retail industry faces a number of potentially adverse
business  conditions  including  price and gross  margin  pressures  and  market
consolidation.  The  domination of the toy industry by Toys R Us has resulted in
increased  price  competition  among various toy  retailers and declining  gross
margins for such retailers.  Moreover,  the domination of Toys R Us has resulted
in the  liquidation  or bankruptcy of many toy retailers  throughout  the United
States,  including in the southern California market.  There can be no assurance
that the Company's  business  strategy will enable it to compete  effectively in
the toy industry.

         Management  currently knows of no trends reasonably  expected to have a
material  impact upon the Company's  operations or liquidity in the  foreseeable
future. The Company's  operating history has been characterized by narrow profit
margins and,  accordingly,  the Company's earnings will depend  significantly on
its  ability  to  purchase  its  product on  favorable  terms,  to obtain  store
locations  on  favorable  terms,  retail a large  volume and variety of products
efficiently,  and to provide quality support services. The Company's prices are,
in part, based on market surveys of its competitors' prices,  primarily those of
Toys R Us. As a result,  aggressive pricing policies, such as those used by Toys
R Us, have  resulted in the Company's  having  reduced its retail prices on many
items,  thereby  reducing the available  profit margin.  Moreover,  increases in
expenses or other  charges to income may have a material  adverse  effect on the
Company's results of operations. There can be no assurance that the Company will
be  able to  generate  sufficient  revenues  or have  sufficient  controls  over
expenses and other charges to achieve profitability.

New Accounting Pronouncement:

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting Standards ("SFAS") No. 128 Earnings Per Share
("EPS"). SFAS No. 128 requires all companies to present "basic" EPS and, if they
have a complex capital structure, "diluted" EPS. Under SFAS No. 128, "basic" EPS
is computed by dividing income  (adjusted for any preferred stock  dividends) by
the weighted  average  number of common  shares  outstanding  during the period.
"Diluted" EPS is computed by dividing  income  (adjusted for any preferred stock
or convertible stock dividends and any potential income or loss from convertible
securities) by the weighted average number of common shares  outstanding  during
the period  plus the number of  additional  common  shares  that would have been
outstanding if any dilutive potential common stock had been issued. The issuance
of  antidilutive  potential  common  stock  should  not  be  considered  in  the
calculation.  In addition,  SFAS No. 128 requires certain additional disclosures
relating to EPS. SFAS No. 128 is effective for financial  statements  issued for
periods ending after December 15, 1997.  Thus, the Company  expects to adopt the
provisions of this statement in fiscal year 1998. Management does not expect the
adoption of this  pronouncement  to have a  significant  impact on the Company's
financial statements.

                            MARKET FOR COMMON EQUITY

     The Company's Common Stock is currently quoted on the Nasdaq SmallCap Stock




<PAGE>



Market. The following table sets forth  representative  high and low closing bid
quotes as  reported  by a market  maker  during the periods  stated  below.  Bid
quotations  reflect prices  between  dealers,  do not include  resale  mark-ups,
mark-downs,  or other  fees or  commissions,  and do not  necessarily  represent
actual transactions.
<TABLE>
<CAPTION>

                                                     Common Stock(1)            Warrants(1)                  Units(2)
Calendar Period                                      Low      High              Low      High              Low     High
- ---------------                                      ---      ----              ---      ----              ---     ----

<S>                                                  <C>      <C>               <C>      <C>               <C>     <C>       
1995
01/01/95 - 02/06/95                                                                                        11 1/2  21 1/4
02/06/95 - 03/31/95                                  3 3/4    13 1/4            1 1/8    7 1/2
04/01/95 - 06/30/95                                  2 1/8    7 5/8             3/16     2 3/16
07/01/95 - 09/30/95                                  2 1/8    3 1/2             1/8      5/8
10/01/95 - 12/31/95                                  1 1/2    3 3/8             1/8      3/8

1996
01/01/96 - 03/31/96                                     7/8   2 3/8             1/8      1/4
04/01/96 - 06/30/96                                  1 1/8    3                 1/8      1/4
07/01/96 - 09/30/96                                     3/4   2 1/2
10/01/96 - 12/31/96                                   1 1/8   1 3/8

1997
01/01/97 - 03/31/97                                   1       1 1/4             
04/01/97 - 06/30/97                                   1 1/8   1 1/8
- ---------------------
</TABLE>

     (1) The Common Stock and Warrants  issued in the Company's  initial  public
offering in November 1994 started to trade  separately on February 6, 1995.  The
Warrants expired in February 1997.

     (2) The Company's Units only traded from November 2, 1994 through  February
6, 1995.

         As of June 30, 1997,  there were 260 holders of record of the Company's
Common Stock,  although the Company believes that there are approximately  1,000
additional  beneficial  owners of shares of Common Stock held in street name. As
of June 30, 1997, the number of outstanding shares of the Company's Common Stock
was 4,103,519.



<PAGE>
                                    BUSINESS

History

     The Company was founded in 1974,  at which time it operated one store under
the name Play Co.  Toys in  Escondido,  California.  The  Company  now  operates
twenty-one stores throughout Southern California in the Los Angeles, Orange, San
Diego,  Riverside,  and San  Bernadino  Counties.  This includes the four stores
which the  Company  has closed  pending the earlier of (i) the return of same to
their respective landlords; or (ii) the November and December holiday season, at
which time the  stores  will be  reopened  temporarily.  Prior to its  corporate
restructuring  in 1996 and its  acquisition  of Toys  International  ("Toys") in
January 1997,  the Company,  which was a retailer of children's  and adult toys,
games, and hobby products,  operated stores which averaged  approximately 10,000
square  feet in size  and were  located  in  highly  trafficked  strip  shopping
centers. These stores ("the Company Originals") sell traditional and promotional
toys.

Company Outlook

         In the beginning of 1996, the Company redefined its corporate goals and
philosophy,  changing  its  focus  from  the  sale  of  solely  promotional  and
traditional  toys to the sale of educational,  new electronic  interactive,  and
specialty  and  collectible  toys and items.  In light of its new focus,  during
fiscal 1997, the Company redesigned three of its Company Originals, opened a new
flagship  store in Santa  Clarita,  and  acquired  the  three  Toys  stores.  In
conformance  with its new goals,  the  Company's  new stores  ("Contemporaries")
shall be  smaller  (3,500 to 5,200  square  feet in size) and shall  operate  in
"exclusive"  highly trafficked malls rather than in strip shopping centers.  The
Company's  Toys stores and  Contemporaries  are expected to produce higher gross
profits  since,  in addition to carrying  their  historical  inventory  of lower
margin promotional toys, they shall sell educational and electronic  interactive
games and toys, specialty products,  and collector's toys, which generally carry
higher gross margins.

         The  Company   proposes  to  redesign   six  Company   Originals   into
Contemporaries  and open an additional nine locations by the end of fiscal 1999.
Four of the addition locations shall be opened by the end of calendar year ended
1997.  The remaining new locations  shall be opened by the end of calendar 1998.
The Company  anticipates  having  twenty-eight  locations by the end of 1999. In
order to continue to adjust to consumer  preferences,  the Company  shall take a
proactive  approach by  continuously  reviewing  each  individual  store's sales
history  and  prospects  on an  individual  basis to decide  on the  appropriate
product mix.

Acquisition of Toys International

         In January 1997, the Company acquired  substantially  all of the assets
of Toys. The acquisition,  in principal,  included the assignment to the Company
of the three store leases held by Toys and all of Toys'  inventory.  In order to
ensure a smooth  transition  in  operations,  the  President of Toys,  Mr. Gayle
Hoepner,  continued  on as a  consultant  to the  Company for a period of ninety
days.  The  funding  for the  purchase  of the stores was  obtained  through the
exercise by




<PAGE>



Europe America Capital Corporation  ("EACC") of its option to purchase 1,200,000
shares of the Company's Series E Preferred Stock. These shares were issued to an
assignee of EACC.  The funding  obtained from the exercise was  $1,200,000.  See
"Business-Financing."

Merchandising Strategy; Refocusing of Corporate Direction

         Traditionally,  the  Company's  merchandising  strategy was to offer an
alternative,  less  intimidating  environment than that provided by Toys R Us, a
competitor of the Company. In particular, the Company stocks all of its items at
eye level (not vertically,  as other stores often do), provides clerks to assist
customers,  and  implements a policy of treating its customers with courtesy and
respect.  The Company has augmented its product lines in its  Contemporaries and
will  continue to provide  these  quality  services to its patrons at all of its
stores.
         As  discussed  herein,  in the  beginning  of 1996,  management  of the
Company realized the inherent value in, and thus the demand for, a retail outlet
which provides a combination of (i) educational, new electronic interactive, and
specialty and collectible  toys and items;  and (ii) traditional and promotional
toys.  Accordingly,  it  refocused  its  corporate  objectives  and  changed its
business plan to emphasize the marketing and sale of such goods.  To achieve its
goals,  the Company  developed a new store  design and  marketing  format  which
provides an interactive  setting together with a retail  operation.  This format
and design will form the  foundation  for the  Company's  future  direction  and
growth plans,  thereby  allowing the Company to meet the demand mentioned above.
The Company has thus far (i) remodeled three Company Originals as Contemporaries
during fiscal year 1997; and (ii) opened its first  Contemporary as its flagship
store in Santa  Clarita,  California.  By the end of  calendar  year  1997,  the
Company  intends to open four  Contemporaries  in upscale  malls  rather than in
strip centers where most of the Company's Company Originals are located.  By the
end of fiscal  1999,  the Company  expects to have opened nine new stores and to
have redesigned six Company Originals as Contemporaries,  thereby continuing the
implementation  of the Company's  redirection and new business plan. The Company
shall periodically review each individual store's sales history and prospects on
an
individual basis to decide on the appropriate product mix. The Company views its
new corporate  goals with  excitement  and shall continue to refocus its product
lines and  strategies  for the future.  Presently,  the  majority of its stores,
Company Originals, will continue to offer a broad in-stock selection of products
at  competitive  prices and with an emphasis on  customer  service.  The Company
generally  prices its promotional  items to be competitive with Toys R Us, using
Toys R Us prices as a  guideline.  While the Company does not stock the depth or
breadth of selection of toys for its Company  Originals,  as Toys R Us does, the
Company  does strive to stock all basic  categories  of toys and all  television
promotional  items.  The Company  also offers a special  order  program for many
items and offers this service free to its  customers.Wholesale  Operations Since
June 1994, the Company has sold toy and hobby items on a wholesale basis to




<PAGE>



     military bases located in Southern California.  The Company presently sells
toys and hobby items on a wholesale basis to the following  military bases:  (i)
Camp Pendleton Marine Corp. Recruit Depot; (ii) Miramar Naval Base; (iii) Marine
Base, Barstow,  California;  (iv) Marine Corp. Air Station, El Toro, California;
(v) Marine Corp. Air Station at Yuma, Arizona;  and (vi) 29 Palms Marine Base in
29 Palms,  California.  With four of six military  bases to which it sells,  the
Company  has  agreements  which  provide  that the  Company  shall  sell to such
purchasers,  on a wholesale  basis,  those items requested and shall give credit
for those items which are not sold and are returned to the  Company.  Though the
profit  margin  obtained  from selling  wholesale is low, the costs  incurred in
selling  wholesale are minimal since the Company already has inventory,  trucks,
and warehouse  space. The Company intends to attempt to expand its sales through
additional  wholesale sales of toy and hobby items to additional military bases,
although  there can be no assurance  that it will be  successful in selling such
items on a wholesale  basis or in  expanding  its  wholesale  sales from present
levels.  The plan to increase  wholesale sales is solely intended to augment the
Company's   retail   operation.   Wholesale  sales  to  military  bases  totaled
approximately  $619,000,  or 3% of sales,  for the year ended  March 31, 1997 as
compared to $911,400, or 4% of sales, for the year ended March 31, 1996.Products

         The Company Originals sell children's and adult toys, games,  bicycles,
and other wheel goods,  sporting goods, puzzles,  Nintendo,  and Sega electronic
game systems and cartridges for such game systems,  cassettes,  and books.  They
offer over 15,000 items for sale. The  Contemporaries and two of the Toys stores
also sell some of these toys and in  addition,  sell  educational  toys,  Beanie
Babies,  Steiff and North America Bears, Small World toys, LBG trains,  CD-ROMs,
electronic  software games,  and Learning Curve products.  The third Toys store,
Tutti Animali, is a unique store which sells only stuffed animals.



Inventory

         Until  recently,  the Company's  stores were serviced from two adjacent
distribution facilities (one 43,000 square feet in size, the other 18,000 square
feet in size)  encompassing  an aggregate of  approximately  61,000 square feet.
However,  as of April 15, 1997, the Company  returned  12,800 feet of the 18,000
square foot warehouse space to the landlord.  The Company  continues to purchase
approximately  95% of its products  directly  from  manufacturers  and ships the
products to its stores from its distribution  center.  Inventory and shipment of
products continues to be monitored by a computerized  point-of-sale system which
was installed  during fiscal years 1990 and 1991 at an  approximate  cost to the
Company of $1,000,000.  The  point-of-sale  system is a sophisticated  scanning,
inventory  control,  purchasing,  and  warehouse  system which allows each store
manager to monitor sales activity and inventory at each store. It monitors sales
at all store  locations  and  automatically  notifies the warehouse and shipping
department  each time stock of a particular  item is low or out,  depending upon
the item and the instructions




<PAGE>



programmed into it. The Company's  stores  generally are restocked with products
on a weekly basis, although certain stores and certain items may be restocked at
different intervals. In addition,  restocking of products is generally increased
during the fourth  calendar,  during the November and December  holiday  season:
some stores and some items are restocked on a daily basis during such period.

         All shipments to stores are made by Company  owned or leased  vehicles.
Each store employs a store manager, an assistant manager, and between fifteen to
twenty-five  full  time and part time  employees.  Each of the  Company's  store
managers  reports to the  Company's  Director  of  Operations  and  Director  of
Merchandising who in turn report directly to the Company's Executive Officers.

Seasonality

         The  Company's  business is highly  seasonal,  with the majority of its
sales and profits being  generated in the fourth  quarter of the calendar  year,
particularly  during the November and December  holiday  season.  Even after the
introduction of educational  products described herein, the Company  anticipates
that the  majority  of its sales will  continue  to be  generated  in the fourth
quarter of the calendar year,  particularly in November and December.  While the
Company  anticipates that sales in the remaining three quarters will increase as
a result of its refocus and the opening of three Contemporaries,  the remodeling
of three Company Originals,  and the acquisition of three Toys stores, there can
nonetheless be no assurance that the Company is correct in such opinion.

Research and Development

         In  determining  the  appropriate  site  at  which  to open  new  store
locations, the Company utilizes a site evaluation model based upon demographics.
The  model  was  originally  developed  in 1990 by  National  Decision  Systems,
Encinitas,  California, at a cost to the Company of approximately $10,000. It is
based upon approximately 400 census variables which were originally derived from
the variables surrounding the Company's then existing eighteen stores.  Whenever
the Company contemplates opening a store, it compares the demographic  variables
of the contemplated location against those of its model. (This model is not used
for Toys  stores.)  Positive  factors and  negative  factors  are given  certain
ratings,  and a score is derived  from such  ratings.  The strength of the score
guides  management  of the  Company as to  whether  or not to  proceed  with the
contemplated store location.

         Demographic  variables which are examined by the site evaluation  model
include  income  level,  number of children  per  household,  age groups of such
children,  number of wage earners per household,  proximity of other toy stores,
and the percentage of home ownership  within a one, three,  and five mile radius
of the contemplated store location.

         The Company  continues  its  practice of typically  not opening  stores
within a three mile radius of a Toys R Us store. Management's policy is based on
its  understanding  of Toys R Us'  policy  of not  opening a new Toys R Us store
within a ten mile radius of an existing Toys R Us




<PAGE>



location.  Such policy  generally  has allowed the Company to open new stores in
between Toys R Us locations,  with the assurance that a new Toys R Us store,  in
all  likelihood,  would  not be  opened  within a three  mile  radius of any The
Company  stores.  This  policy is  consistent  with the  parameters  of its site
evaluation   model,   and  management   believes  that  reliance  on  the  model
significantly  increases the  probability  that a new store will be  successful.
There can be no assurance, however, that management is correct in such opinion.

Trademarks

         In 1976, the Company received a federal  registration for the trademark
"Play Co. Toys," which  trademark is utilized by the Company in connection  with
its marketing and sales of toy and hobby items. In addition, the Company applied
for, and was granted in 1994, a federal  registration  for the trademark  "TKO."
Included in the purchase of Toys was its Toys  International  and Tutti  Animali
trademarks.

Financing

         On  February  1, 1996,  the Company  entered  into a Loan and  Security
Agreement  ("the Loan  Agreement")  with  Congress to replace its then  existing
credit line with Imperial Bank.  The Loan Agreement  provides the Company with a
secured line of credit of up to 60% of the value of all of its inventory, not to
exceed $7,000,000 ("the Congress Financing").  The Congress Financing is secured
by all of the  Company's  assets  and a  $2,000,000  letter  of  credit  ("L/C")
provided by EACC, an affiliate of Ilan Arbel, a former  Director of the Company.
The Congress  Financing is also guaranteed by UTTC, the majority  stockholder of
the Company.

         In  connection  with the issuance of the L/C, on February 2, 1996,  the
Company granted to EACC options (i) to purchase an aggregate of 1,250,000 shares
of Common  Stock at a  purchase  price of 25% of the  closing  bid price for the
Common Stock on the last  business  day prior to  exercise,  for a period of six
months from issuance (this option expired unexercised);  and (ii) to purchase an
aggregate of 20,000,000  shares of the Company's  Series E Preferred  Stock.  To
date,  EACC has  exercised  its option and  purchased  an aggregate of 2,862,070
shares of the Series E Preferred Stock of which  2,500,570  shares are presently
outstanding  after the conversion of an aggregate of 361,500 of such shares into
Common Stock. In addition,  in March 1997, EACC issued an additional  $1,000,000
L/C to  Congress in order for the Company to obtain  additional  financing  from
Congress.  In April and May 1997,  Europe America Capital  Foundation  ("EACF"),
European  Ventures Corp.  ("EVC"),  and  Vermongenstreuhand  G,H,M,B provided an
additional  aggregate  amount of $700,000  to the Company as an advance  against
equity, for which 700,000 shares of the Series E Stock has been issued.

         The  Company  relies on credit  terms from  manufacturers  to  purchase
nearly all of its  inventory.  While 90% of  accounts  payable  to  vendors  are
current  as of the date of this  document,  there can be no  assurance  that the
Company will be able to keep such  payables  current in the future.  Such credit
arrangements  vary for  reasons  both  within  and  outside  the  control of the
Company.





<PAGE>



Competition

         The toy and hobby  products  market is highly  competitive.  Though the
Company's  Contemporary  and Toys  stores,  unlike  other  toy  stores,  offer a
combination   of   promotional,   traditional,   educational,   new   electronic
interactive,  specialty,  and collectible toys and items, the Company remains in
direct competition with local, regional,  and national toy retailers,  including
Toys R Us (considered to be the dominant toy retailer in the United States) with
respect to its traditional toy items.  In order to combat the  competition,  the
Company's  Contemporary  and Toys stores  offer  specialty  items such as Beanie
Babies and Steiff and North American bears,  etc. Since the Company's prices are
in part based upon Toys R Us' prices, the aggressive pricing policy of Toys R Us
has  resulted  in the  Company's  lowering  its  prices on many  items,  thereby
reducing the Company's profits.

         The toy and hobby  products  market is  particularly  characterized  by
large  retailers  and  discounters  with  intensive  advertising  and  marketing
campaigns and with deeply discounted pricing of such products. The Company faces
competition  from hobby vendors that market through direct sales forces and from
distributors that rely on mail order and telemarketing.  The Company competes as
to price,  personnel,  service,  speed of delivery, and breadth of product line.
Many of the Company's competitors have greater financial and marketing resources
than the Company. Both Toys R Us and Kay Bee dominate the retail toy industry in
Southern  California.  Although  both the Company and Toys R Us have been in the
retail toy industry in Southern California for approximately  twenty years, Toys
R Us has  increased  its market  share at a  significantly  faster rate than the
Company.  The domination of Toys R Us and Kay Bee, the weak Southern  California
economy,  and  the  Company's  policy  of  not  opening  Company  Originals  and
Contemporaries within three miles of an existing Toys R Us store may inhibit the
Company's  ability to compete  effectively  in the  retail  toy  industry  or to
establish new stores in favorable locations.

         The Company feels that the  unfulfilled  need in the  marketplace  is a
retail outlet which offers a combination of the traditional, name-brand, quality
promotional toy items and educational,  electronic interactive,  and collector's
items and products.  Combining the  promotional  and educational toy segments of
the market into one retail  location is  believed  to be a unique  concept  that
should  prove to  differentiate  the  Company's  stores from those of any of its
larger or similar  size  competitors.  Management  has been unable to locate any
other retailer  currently  using this combined  marketing  concept.  The Company
competes for the educational  toy customer with other  specialty  stores such as
Disney Stores,  Warner Bros.  Stores,  Imaginarium,  Learning Smith, Lake Shore,
Zainy Brainy, and Noodle Kidoodle.

Employees

         As  of  March  31,  1997,   the  Company  has  one  executive   office,
approximately 70 full time employees, and approximately 280 part time employees.
None of the employees of the Company is represented by a union,  and the Company
considers employee relations to be good.

Properties




<PAGE>




         The Company  maintains  approximately  3,500  square feet of  executive
office space and until  recently,  the  Company's  stores were serviced from two
adjacent  distribution  facilities  (one 43,000  square feet in size,  the other
18,000 square feet in size),  encompassing an aggregate of approximately  61,000
square feet, at 550 Rancheros  Drive,  San Marcos,  California.  As of April 15,
1997,  however,  the  Company  returned  12,800  feet of the 18,000  square foot
warehouse  space to the  landlord.  The combined  51,700  square foot office and
warehouse space are leased at an approximate annual cost of $281,000,  the lease
expiring on April 30, 2000.  The office and  warehouse are leased from a company
owned in part by Richard Brady, the President and a Director of the Company. The
Company believes that the lease is on terms no more or less favorable than terms
it might otherwise have negotiated with an unaffiliated party. In addition,  the
Company  currently leases the following  premises on the following terms for its
retail stores:
<TABLE>
<CAPTION>

                                            SIZE                       LEASE
STORE LOCATIONS                             (IN SQ. FEET)              EXPIRATION                          ANNUAL COST

<S>                                            <C>                         <C>                             <C>     
Escondido (1)                                  11,200                      01/00                           $120,096
- ----------
316 W. Mission Blvd.
Escondido, CA 92025

Convoy                                          8,257                      10/97                             97,610
- ------
4531 Convoy
San Diego, CA 92111

Mission Viejo                                   7,800                      01/01                             84,840
- -------------
27690 B Santa Margarita
Mission Viejo, CA 92692

Chula Vista                                     8,250                      12/99                             84,150
- -----------
1193 Broadway
Chula Vista, CA 92011

El Cajon                                       10,030                      05/00                            127,881
- --------
327 N. Magnolia
El Cajon, CA 92020

Simi Valley                                    11,383                      11/99                             88,319
- -----------
1117 East Los Angeles
Ste. C
Simi Valley, CA 93065

Riverside (1)                                  10,156                      01/01                             91,404
- ---------
3531 Riverside Plaza
Riverside, CA 92506

Encinitas                                      10,000                      09/05                            116,752
- ---------
280 N. El Camino Real
Encinitas, CA 92024




<PAGE>




Orange                                         13,125                      01/01                             96,360
- ------
1349 E. Katella
Orange, CA 92513

Pasadena                                        9,800                      12/98                             96,000
- --------
885 Arroyo Parkway
Pasadena, CA 91105

San Dimas (1)                                   8,780                      03/01                            108,136
- ---------
612 W. Arrow Highway
San Dimas, CA 91773

Rialto                                         10,600                      11/03                             78,000
- ------
578 W. Foothill Blvd.
Rialto, CA 92376

Redlands                                       10,478                      06/97                             95,942
- --------
837 Tri-City Center
Redlands, CA 92373

Whittier (1)                                   12,197                      01/00                             94,500
- --------
13231 E. Whittier Blvd.
Whittier, CA  90602

Rancho Cucamonga                               10,097                      05/98                             79,239
- ----------------
9950 W. Foothill Blvd.
Rancho Cucamonga, CA 91730

Corona
1210 West Sixth Street                          10,000                     10/04                             60,000
Corona, CA 91720

Woodland Hills                                  9,400                      12/03                            165,480
- --------------
19804 Ventura Blvd.
Woodland Hills, CA 91364

Santa Clarita                                  12,000                      08/06                            108,000
- -------------
19232 Soledad Canyon Rd.
Santa Clarita, CA  91351

South Coast Plaza                               5,183                      01/04                            159,377
- -----------------
Toys International
3333 Bristol Street, Suite 1030
Costa Mesa, CA  92626








<PAGE>



Century City                                    3,869                      01/98                            133,481
- ------------
Toys International
Building B, 1st level
10250 Santa Monica Blvd.
Los Angeles, CA  90067

Crystal Court                                   1,220                      01/99                          5% of sales
- -------------
Tutti Animali
333 Bear Street
Costa Mesa, CA  92626
- ----------------
</TABLE>


1)       Between March and May 1997, the Company temporarily closed four stores,
         all of which will be reopened for the  November  and  December  holiday
         season  unless the  Company can come to terms with their  landlords  to
         return the  locations.  The Company is  attempting  to locate  suitable
         replacement  tenants  to  assume  the  leases  for  these  stores.  See
         "Business-Legal Proceedings."

         In  addition  to the above  stores,  the  Company  previously  operated
several Company  Originals which were closed for various reasons.  The effect of
closing the stores  generally has been positive,  as most of them were operating
at a loss prior to closure.  Although there are expense charges  associated with
the  closing of store  locations,  the  effect of such  charges is offset by the
savings realized from closing stores which operate at a loss. In addition, since
fixtures from closed stores are typically used in new store locations,  the cost
of opening new locations is minimized.

     In  April  1997,  the  Company  signed  a  lease  to  open a new  store  in
Clairemont,  California.  This  facility  should  open  during the 3rd  calendar
quarter of 1997.  Since March 1997,  the Company  also has closed,  temporarily,
until the November and December holiday season,  four stores.  These stores were
closed  because they did not  generate  revenues as  anticipated;  they were not
permanently  closed,  however,  because the leases  therefor are of considerable
duration and cannot be broken  without  significant  potential  hardship  (legal
and/or  financial)  to the  Company.  The  Company  is  searching  for  suitable
replacement  tenants to assume the Company's lease obligations for these stores.
See "Business-Legal Proceedings."

     In addition,  the Company is now converting  its Rialto  location to an off
price clearance center. The Company feels that this under-performing location is
demographically  better suited for this concept.  Fewer  markdowns  should,  and
will,  be taken at the  other  locations  as  slower  moving  inventory  will be
transferred to the Rialto location for faster turnover.

Legal Proceedings

         The Company is not a party to any material  litigation and is not aware
of any threatened  litigation  that would have a material  adverse effect on its
business,  except for the litigation  matters involving three of the four stores
the Company has temporarily  closed. No Director,  Officer,  or affiliate of the
Company,  nor any associate of same,  is a party to, or has a material  interest
in, any proceeding adverse to the Company.





<PAGE>



From March 1997  through May 1997,  the Company  temporarily  closed four of its
locations due to non-profitable  operations.  The Company is seeking to sublease
such  locations  or  return  the  locations  to  the  landlords  pursuant  to  a
settlement;  however,  in the  event  that  the  Company  is  unable  to  obtain
subleases,  it may reopen the stores for the holiday season in October.  In June
1997, the landlords for three of the four locations  filed lawsuits  against the
Company  seeking,  in one of the suits, the full value of the lease payments for
the terms of the lease.  The Company is preparing  answers to these lawsuits and
intends to defend  against the actions  unless  resolutions  between the parties
thereto can be reached.  Management  expects that these  actions will be settled
before trial without there being a material effect on the Company's operations.




                                   MANAGEMENT

Officers and Directors.

         The Directors of the Company are elected annually by the  shareholders,
and the Officers are appointed annually by the Board of Directors.  Vacancies on
the Board of Directors may be filled by the remaining  Directors.  Each Director
and Officer will hold office until the next annual  meeting of  shareholders  or
until his  successor  is elected  and  qualified.  The  Executive  Officers  and
Directors of the Company are as follows:
<TABLE>
<CAPTION>


NAME                                                AGE                         POSITION

<S>                                                  <C>                        <C>                     
Harold Rashbaum                                      70                         Chairman of the Board

Richard Brady                                        45                         Chief Executive Officer, President,
                                                                                and Director

James Frakes                                         40                         Chief Financial Officer and Secretary

Sheikhar Boodram                                     34                         Director
</TABLE>



         All Directors hold office until the next annual meeting of stockholders
or until their  successors are duly elected and qualified.  Officers are elected
annually by, and serve at the discretion  of, the Board of Directors.  There are
no family  relationships  between  or among any  Officers  or  Directors  of the
Company.  Each Director is elected for a period of one year at an annual meeting
of the Company's shareholders and serves until his successor is duly elected.

         As  permitted  under  the  Delaware   Corporation  Law,  the  Company's
Certificate of Incorporation  eliminates the personal liability of the Directors
to the Company or any of its




<PAGE>



shareholders for damages caused by breaches of said Directors' fiduciary duties.
As a result of such  provision,  stockholders  may be unable to recover  damages
against  then  Directors  for  actions  which  constitute  negligence  or  gross
negligence or are in violation of their fiduciary duties.  This provision in the
Company's  Certificate of Incorporation may reduce the likelihood of derivative,
and other types of shareholder, litigation against Directors.

     Harold  Rashbaum  was  appointed  Chairman  of the  Board of  Directors  on
September 10, 1996. He has been the President,  Chief Executive  Officer,  and a
Director of Hollywood  Productions,  Inc. ("Hollywood") since January 1997. From
May 1996 to January  1997,  Mr.  Rashbaum  served as Secretary  and Treasurer of
Hollywood and the President of Breaking Waves,  Inc., a subsidiary of Hollywood.
Also since May 1996, Mr. Rashbaum has served as the Secretary,  Treasurer, and a
Director  of D.L.  Productions,  Inc.  ("DLP").  He became  President  of DLP in
January 1997.  Since February 1996, Mr. Rashbaum has also been the President and
a Director of H.B.R.  Consultant Sales Corp.  ("HBR"),  of which his wife is the
sole stockholder. Mr. Rashbaum was a consultant to the Company from July 1995 to
September 10, 1996.  Prior thereto from February 1992 to June 1995, Mr. Rashbaum
was a consultant  to 47th Street  Photo,  Inc.,  an  electronics  retailer.  Mr.
Rashbaum  held this position at the request of the  bankruptcy  court during the
time 47th Street  Photo,  Inc.  was in Chapter 11. From January 1991 to February
1992, Mr. Rashbaum was a consultant for National Wholesale Liquidators,  Inc., a
major retailer of household goods and housewares.

     Richard Brady is a co-founder of the Company and has acted as the Company's
Chief  Executive  Officer and President  since  December 1995. Mr. Brady was the
Executive Vice President, Secretary, and a Director from the Company's inception
in 1974 until  December  1996. He was  reelected  Director of the Company in May
1997.

         James Frakes was elected Chief  Financial  Officer and Secretary of the
Company in June 1997 and July 1997, respectively.  Prior thereto, from June 1990
to March 1997, Mr. Frakes was Chief Financial Officer of Urethane  Technologies,
Inc. ("UTI") and two of its subsidiaries, Polymer Development Laboratories, Inc.
("PDL") and BMC Acquisition,  Inc. These were specialty chemical companies which
focused on the  polyurethane  segment of the plastics  industry.  Mr. Frakes was
also Vice  President  and a Director of UTI during this  period.  In March 1997,
three unsecured creditors of PDL filed a petition for the involuntary bankruptcy
of PDL.  This  matter is  pending  before the United  States  Bankruptcy  Court,
Central  District of California.  In 1989, Mr. Frakes and his wife purchased JLJ
Enterprises  d/b/a TME Travel ("JLJ"),  a travel agency which provided  services
primarily for the business community.  Mr. Frakes was the Vice President,  Chief
Financial  Officer,  and a Director  of JLJ;  his wife was the  President  and a
Director. In November 1992, Mr. Frakes and his wife sold JLJ. From 1985 to 1990,
Mr.  Frakes was a manager for Berkeley  International  Capital  Corporation,  an
investment  banking  firm  specializing  in  later  stage  venture  capital  and
leveraged  buyout  transactions.  In 1980,  Mr.  Frakes  obtained  a Masters  in
Business Administration from University of Southern California.  He obtained his
Bachelor  of Arts  degree in  history  from  Stanford  University  from which he
graduated with honors in 1978.

         Sheikhar Boodram was appointed as a Director of the Company on February
2, 1996.




<PAGE>



     Mr.  Boodram was a Director of American Toys from May 1993 until July 1996.
Since  September 1992, Mr. Boodram has been the Vice President and a Director of
UTTC.  From  October  1991 to  September  1992,  Mr.  Boodram was  employed as a
designer  with  UTTC.  Mr.  Boodram  has been the  President  and  Secretary  of
Multimedia  Concepts  International,  Inc.  since June 12, 1995.  He is the sole
Officer and Director of American Eagle  Industries Corp. and Match II, Inc. From
1979 until October 1991, Mr. Boodram was the production  manager for Lady Helene
Sophisticates,  Ltd., a manufacturer of ladies garments, which ceased operations
in 1991.

Executive Compensation

Summary of Cash and Certain Other Compensation

         The following  provides  certain  information  concerning  all Plan and
Non-Plan (as defined in Item 402 (a)(ii) of Regulation S-B) compensation awarded
or paid by the Company during the years ended March 31, 1997,  1996, and 1995 to
each of the named Executive Officers of the Company.
<TABLE>
<CAPTION>

                           Summary Compensation Table
                               Annual Compensation

         (a)                            (b)                   (c)               (d)            (e)
         Name and Principal                                                                    Other Annual
         Position                       Year              Salary($)             Bonus($)(1)    Compensation($)

<S>                                     <C>               <C>                   <C>            <C>     
         Richard Brady                  1997              108,000               -              6,179(2)
         Chief Executive Officer,       1996              117,230               -              7,979(2)
          President and Director        1995              120,000               -              7,829(2)
         ----------------------
</TABLE>

     (1) No bonuses were paid during the periods herein stated.

     (2) Includes an automobile allowance of $4,800 for 1997 and $6,600 for 1996
and 1995,  and the payment of life  insurance  premiums of $1,379,  $1,379,  and
$1,888 for 1997, 1996, and 1995, respectively.


1994 Stock Option Plan

         In 1994, the Company adopted the Company's 1994 Stock Option Plan ("the
Plan").  The Board  believes  that the Plan is  desirable  to attract and retain
executives  and other key  employees  of  outstanding  ability.  Under the Plan,
options to  purchase  an  aggregate  of not more than  50,000  (reflects 3 for 1
reverse  split)  shares of Common  Stock may be granted from time to time to key
employees,  Officers,  Directors,  advisors, and independent  consultants to the
Company and its  subsidiaries.  The Company has granted to James  Frakes,  Chief
Financial  Officer,  pursuant to his hire,  options to purchase 30,000 shares of
Common  Stock at an  exercise  price of $3.25 per share,  vesting at the rate of
10,000 shares per annum for the year ending July 1998, 1999, and 2000.

         The Board of Directors is charged with  administration  of the Plan and
is generally  empowered to interpret the Plan,  prescribe  rules and regulations
relating thereto, determine the




<PAGE>

terms of the option  agreements,  amend them with the  consent of the  Optionee,
determine  the  employees to whom options are to be granted,  and  determine the
number of shares subject to each option and the exercise price thereof.  The per
share exercise price for incentive stock options  ("ISOs") will not be less than
100% of the fair  market  value of a share of the  Common  Stock on the date the
option is granted  (110% of fair market  value on the date of grant of an ISO if
the Optionee owns more than 10% of the Common Stock of the Company).

         Options  will be  exercisable  for a term  (not  less  than  one  year)
determined  by the Board.  Options  may be  exercised  only  while the  original
grantee has a  relationship  with the Company or at the sole  discretion  of the
Board, within ninety days after the original grantee's termination. In the event
of termination due to retirement,  the Optionee,  with the consent of the Board,
shall have the right to exercise  his option at any time  during the  thirty-six
month  period  following  such  retirement.  Options  may  be  exercised  up  to
thirty-six  months  after  the  death or total and  permanent  disability  of an
Optionee.  In the event of certain  basic  changes in the  Company,  including a
change in control of the Company as defined in the Plan,  in the  discretion  of
the Board,  each option may become fully and immediately  exercisable.  ISOs are
not transferable  other than by will or by the laws of descent and distribution.
Options may be exercised during the holder's  lifetime only by the holder or his
guardian or legal representative.

         Options granted pursuant to the Plan may be designated as ISOs with the
attendant tax benefits  provided  therefor  pursuant to Sections 421 and 422A of
the  Internal  Revenue Code of 1986.  Accordingly,  the Plan  provides  that the
aggregate  fair market value  (determined  at the time an ISO is granted) of the
Common  Stock  subject to ISOs  exercisable  for the first  time by an  employee
during any calendar  year (under all plans of the Company and its  subsidiaries)
may not exceed $100,000.  The Board may modify,  suspend, or terminate the Plan,
provided,  however, that certain material modifications  affecting the Plan must
be approved by the  shareholders,  and any change in the Plan that may adversely
affect an Optionee's  rights under an option  previously  granted under the Plan
requires the consent of the Optionee.

1994 401(k) Employee Stock Option Plan ("ESOP")

     In May 1994, the Company adopted corporate  resolutions  approving a 401(k)
Employee Stock Ownership Plan ("the ESOP Plan") which covers  substantially  all
employees  of the  Company.  The ESOP Plan was  filed on July 14,  1995 with the
Internal  Revenue  Service  and  includes  provisions  for both  employee  stock
ownership  and a 401(k)  Plan.  The ESOP Plan allows  contributions  only by the
Company:  these can be made annually at the discretion of the Company's Board of
Directors.  The ESOP Plan has been designed to invest primarily in the Company's
stock.  The  401(k)  portion  of the ESOP  Plan  will be  contributed  to by the
employees of the Company through payroll deductions. The Company does not intend
to match contributions to the 401(k).  Contributions to the ESOP Plan may result
in an  expense,  resulting  in a  reduction  in  earnings,  and may  dilute  the
ownership interests of persons who currently own securities of the Company.


<PAGE>

                            PRINCIPAL SECURITYHOLDERS

         The following table sets forth certain  information as of June 10, 1997
based upon information  obtained by the persons named below, with respect to the
beneficial  ownership  of shares of Common Stock by (i) each person known by the
Company to be the owner of 5% or more of the outstanding shares of Common Stock;
(ii) each Officer and Director; and (iii) all Officers and Directors as a group.
Except to the  extent  indicated  in the  footnotes  to the  table,  each of the
individuals  listed below possesses sole voting power with respect to the shares
of Common Stock listed opposite his name.
<TABLE>
<CAPTION>




- ----------------------------------------------------------------------------------------------------------------------------------
Name and Address                Shares of           Shares of            % of  Common          % of Series E Stock (1)
of Beneficial Owner             Series E Stock      Common                Stock                outstanding
                                                    Stock                outstanding (1)
                                                                                               Prior to              After
                                                                                               Offering             Offering
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                 <C>                 <C>            <C>    
Harold Rashbaum
c/o Play Co. Toys &                     --                  --                  --              --                    --
Entertainment Corp.
550 Rancheros Drive
San Marcos, CA
- ----------------------------------------------------------------------------------------------------------------------------------
Richard Brady
c/o Play Co. Toys &                     --               25,587                 *              --                    --
Entertainment Corp.
550 Rancheros Drive
San Marcos, CA
- ----------------------------------------------------------------------------------------------------------------------------------
Sheikhar Boodram
c/o Play Co. Toys &                     --                  --                  --              --                    --
Entertainment Corp.
550 Rancheros Drive
San Marcos, CA
- ----------------------------------------------------------------------------------------------------------------------------------
United Textiles &
Toys Corporation                   225,000          2,419,581(2)                59.3             6.5                   5.4
448 West 16th Street
New York, NY 10011
- ----------------------------------------------------------------------------------------------------------------------------------
Multimedia Concepts
International, Inc.                808,070                 --(3)                --(3)          23.4                 19.2
448 West 16th Street
New York, NY 10011
- ----------------------------------------------------------------------------------------------------------------------------------
Europe American
Capital Foundation               1,172,500                  --(4)               --(4)          34.0                 27.9
Box 47
Tortola, BVI
- ----------------------------------------------------------------------------------------------------------------------------------
Volcano Trading
Limited                           750,000(5)              --(6)                 --(6)          19.0                 16.0
Via Cantonale, #16
Lugano Switzerland
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>
* Less than 1%

     (1)  Does  not  include  the  shares  of  Common  Stock  issuable  upon the
conversion of (i) 3,450,570  shares of the Series E Stock  outstanding  prior to
the Offering or (ii) 4,200,570  shares of Series E Stock  outstanding  after the
Offering.

     (2) Does not include  1,350,000  shares of Common Stock  issuable  upon the
exercise of 225,000 shares of the Series E Stock. Includes 578,742 shares issued
to UTTC in connection with the August 1996  distribution of the Company's shares
by American Toys in August 1996.

(footnotes from previous page)

     (3) Does not include  4,818,420  shares of Common Stock  issuable  upon the
exercise of 803,070 shares of the Series E Stock. (4) Does not include 7,035,000
shares of Common Stock  issuable  upon the  exercise of 1,172,500  shares of the
Series E Stock.  (5) Includes 500,000 shares of the Series E Stock issuable upon
the exercise of 500,000  Warrants.  See "Plan of Distribution for the Securities
of the Selling  Securityholder." (6) Does not include 1,500,000 shares of Common
Stock issuable upon the exercise of 250,000 shares of the Series E Stock.


Plan of Distribution for the Securities of the Selling Securityholder

         This  Prospectus also covers the offering of 250,000 shares of Series E
Stock and 500,000  Warrants and the shares of Series E Stock  issuable  upon the
exercise of Warrants, owned by one securityholder, Volcano Trading Limited. This
Prospectus  shall be delivered by said Selling  Securityholder  upon the sale of
any  securities by said holder.  These shares of Series E Stock and Warrants are
not being sold through the Underwriter in this Offering.  The shares of Series E
Stock, the Warrants, and the shares of Series E Stock issuable upon the exercise
of such  Warrants  may be sold from time to time by the Selling  Securityholder,
subject to a 90 day lock up agreement  commencing on the Closing Date.  Sales of
such  Securities  or even the  potential  of such  sales at any time may have an
adverse effect on the market prices of the Securities  offered hereby. See "Risk
Factors."

         The  sale  of the  Securities  by  the  Selling  Securityholder  may be
effected from time to time in negotiated transactions, at fixed prices which may
be  changed,  and at  market  prices  prevailing  at the time of  sale,  or in a
combination thereof. The Selling  Securityholder may effect such transactions by
selling directly to purchasers or to or through  broker-dealers which may act as
agents or principals, including in a block trade transaction in which the broker
or dealer will  attempt to sell the  Securities  as agent but may  position  and
resell a portion of the block as principal to  facilitate  the  transactions  or
purchases by a broker or dealer as principal and resale by such broker or dealer
for its own  account  pursuant  to this  Prospectus,  or in  ordinary  brokerage
transactions  and  transactions  in which the  broker  solicits  purchasers.  In
effecting sales,  brokers or dealers engaged by the Selling  Securityholder  may
arrange for other brokers or dealers to  participate.  Such  broker-dealers  may
receive compensation in the form of discounts,




<PAGE>



concessions,   or  commissions  from  the  Selling   Securityholder  and/or  the
purchasers of the Securities,  as applicable,  for which such broker-dealers may
act as agents or to whom they sell as principal,  or both (which compensation as
to a particular broker-dealer might be in excess of customary commissions).  The
Selling  Securityholder and any  broker-dealers  that act in connection with the
sale of the shares of Series E Stock and/or by the Selling  Securityholder might
be deemed to be  "underwriters"  within the meaning of Section 2(11) of the Act.
In  that   connection,   the  Company  has  agreed  to  indemnify   the  Selling
Securityholder  and the  Selling  Securityholder  has  agreed to  indemnify  the
Company, against certain civil liabilities including liabilities under the Act.

         At the  time a  particular  offer  of its  Securities  is made by or on
behalf of the  Selling  Securityholder,  to the extent  required,  a  prospectus
supplement  will be  distributed  which  will set forth the  number of shares of
Series E Stock  and/or  Warrants  being  offered and the terms of the  Offering,
including  the  name or names  of any  underwriters,  dealers,  or  agents;  the
purchase  price paid by any  underwriter  for shares  purchased from the Selling
Securityholder;  any discounts, commissions, or concessions allowed or reallowed
or paid to dealers; and the proposed selling price to the public.

         Under the  Securities  Exchange Act of 1934, as amended (the  "Exchange
Act"),  and the  rules and  regulations  thereunder,  any  person  engaged  in a
distribution  of  Company's  Securities  offered  by  this  Prospectus  may  not
simultaneously  engage in market-making  activities with respect to such Company
securities  during the applicable  "cooling off" period (nine days) prior to the
commencement  of such  distribution.  In  addition,  and  without  limiting  the
foregoing,  the Selling  Securityholder will be subject to applicable provisions
of the  Exchange Act and rules and  regulations  thereunder,  including  without
limitation,  Rules 10b-6 and 10b-7,  in  connection  with  transactions  in such
securities,  which  provisions  may limit the timing of  purchases  and sales of
Company securities by the Selling Securityholder.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         On January 30, 1996, pursuant to the requirements of the Company's Loan
Agreement  with Congress,  American  Toys, the then majority  stockholder of the
Company, converted all $1,400,000 of debt owed by the Company to it into equity.
In exchange for the debt,  American  Toys agreed to receive from the Company one
share of Series D Preferred  Stock with the right to elect 2/3 of the  Company's
Board of Directors upon stockholder  approval.  In August 1996, the one share of
Series D Preferred  Stock was converted into  1,157,028  shares of the Company's
Common  Stock  based on the  initial  amount of the debt  divided by the average
price  of the  shares  for a 90 day  period  prior to the  conversion.  This was
performed in order for American Toys to spin such shares off to its stockholders
and divest itself of its interest in the Company.

         In February 1996, pursuant to the terms of the Congress Financing, EACC
delivered  to  Congress  a  $2,000,000  L/C.  The  Congress  Financing  is  also
guaranteed by UTTC,  the majority  stockholder  of the Company.  See "Business -
Financing" and "Principal Securityholders."

     From October 1996 to June 1997,  EACC exercised its option and purchased an
aggregate




<PAGE>



of 3,562,070  shares of the Series E Class I Preferred  Stock,  of which 361,500
shares were  converted  into shares of Common  Stock.  The proceeds of the funds
received for such investments have enabled the Company to acquire  substantially
all of the assets of Toys,  to finance  the opening of a  Contemporary  in Santa
Clarita,  California,  to redesign three other store locations,  and for general
working capital.

         In March 1997, EACC issued an additional  $1,000,000 L/C to Congress as
security.  This L/C has enabled the Company to receive additional advances of up
to $1,000,000  from  Congress.  EACC has not received any  compensation  for the
issuance of this L/C.


                            DESCRIPTION OF SECURITIES

         The Company's authorized  capitalization  consists of 45,000,000 shares
of capital stock. The Company is authorized to issue 40,000,000 shares of Common
Stock,  par value $.01 per share and 5,000,000 shares of the Series E Stock, par
value $.01 per share. As of June 30, 1997, there were 4,103,519 shares of Common
Stock and  3,450,570  shares of Series E Stock  issued and  outstanding,  all of
which were fully paid and  non-assessable.  The following summary description of
the Common Stock,  Series E Stock,  and Warrants is qualified in its entirety by
reference to the Company's Articles of Incorporation and all amendments thereto.

Common Stock

         Holders of Common  Stock are  entitled to one vote for each share held.
There  are  no  preemptive,  subscription,   conversion,  or  redemption  rights
pertaining to the Common  Stock.  Holders of shares of Common Stock are entitled
to receive such  dividends  as may be declared by the Board of Directors  out of
assets  legally  available  therefor  and to share  ratably in the assets of the
Company  available  upon  liquidation.  See "Certain  Relationships  and Related
Transactions."

         The holders of shares of Common Stock do not have the right to cumulate
their votes in the election of Directors  and  accordingly,  the holders of more
than 50% of all the shares outstanding can elect all of the Directors. Remaining
stockholders will not be able to elect any Directors.

Warrants

         The  Warrants  and the  underlying  shares of Series E Stock will be in
registered  form,  pursuant to the terms of a warrant  agreement  (the  "Warrant
Agreement")  between the Company and Continental Stock Transfer & Trust Company,
as "Warrant Agent," so that the holders of Warrants will receive, upon exercise,
registered  shares of Series E Stock. The following  statements are summaries of
certain provisions of the Warrant Agreement,  copies of which may be examined at
the  principal  corporate  offices of the  Warrant  Agent and a form of which is
filed as an exhibit to the Registration Statement of which this Prospectus forms
a part. The following  statements are subject to the detailed  provisions of the
Warrant Agreement.





<PAGE>

         Each  Warrant  entitles  the holder  thereof to  purchase  one share of
Series E Stock at a price of $5.00 for a period  of four  years  commencing  one
year from the Closing Date.  Unexercised  Warrants will automatically  expire at
the end of such four year period.  Although the Company has no current intention
of reducing the exercise price or extending the exercise period of the Warrants,
it is possible that either or both of such changes may be effected by resolution
of the Board of Directors in the future. In the event that the exercise price of
the Warrants is reduced, or the exercise period of the Warrants is extended, the
Company will be required to have a  post-effective  amendment filed and declared
effective before the Warrants could be exercised.

         From and  after  the  date of this  Prospectus,  Warrants  may be sold,
transferred,  or assigned  either together with or separately from the shares of
Series E Stock being sold.

         The Warrants are redeemable by the Company at any time,  commencing one
year from the Closing Date, upon 30 days' prior notice, at a redemption price of
$.05 each,  provided that the closing bid quotation of the Series E Stock for at
least 20 consecutive  trading days, ending on the third day prior to the date on
which the Company gives notice,  has been at least 170% of the exercise price of
the Warrants being redeemed.  The Warrants will remain exercisable during the 30
day notice period. In the event that the Company decides to redeem the Warrants,
it will notify all Warrantholders  thereof by mail and will additionally publish
a Notice of Redemption in the Wall Street  Journal as to the date of redemption.
Redemption of the Warrants  could cause the holders to exercise the Warrants and
pay the exercise price at a time when it may be disadvantageous  for the holders
to do so, to sell the Warrants at the then current  market price when they might
otherwise  wish to continue to hold the  Warrants,  or to accept the  redemption
price,  which is likely to be  substantially  less than the market  value of the
Warrants at the time of redemption.  The Company will not redeem the Warrants at
any time in which its registration statement is not current,  enabling investors
to exercise  their  Warrants  during the 30 day notice  period in the event of a
warrant redemption by the Company.

         The  exercise  price  and the  number  of  shares  or other  securities
purchasable  upon  exercise of any Warrants are subject to  adjustment  upon the
occurrence of certain events, including the issuance of shares of Series E Stock
as a dividend and any recapitalization, reclassification, or split-up or reverse
split  of the  Series E Stock.  No  adjustment  in the  exercise  price  will be
required to be made with respect to the Warrants  until  cumulative  adjustments
amount to $0.01 or more per Warrant;  however,  any such adjustment not required
to be made at any given time due to such exception  will be carried  forward and
taken into account in any subsequent adjustment.

         In the event of any reclassification,  capital reorganization, or other
similar  change  of  outstanding  Series E Stock,  any  consolidation  or merger
involving  the Company  (other  than a  consolidation  or merger  which does not
result in any reclassification,  capital  reorganization or other similar change
in  the  outstanding  Series  E  Stock),  or a sale  or  conveyance  to  another
corporation of the property of the Company as, or substantially as, an entirety,
each Warrant will thereupon  become  exercisable only for the kind and number of
shares of stock or other  securities,  assets,  or cash to which a holder of the
number  of  shares  of  Series  E  Stock   purchasable  (at  the  time  of  such
reclassification,  reorganization,  consolidation, merger or sale) upon exercise
of such




<PAGE>

Warrant  would have been entitled  upon such  reclassification,  reorganization,
consolidation, merger, or sale. In the case of a cash merger of the Company into
another  corporation or any other cash  transaction of the type mentioned above,
the  effect of these  provisions  would be that the  holder  of a Warrant  would
thereafter be limited to exercising such Warrant at the exercise price in effect
at such time for the amount of cash per share that a Warrant  holder  would have
received had such holder  exercised such Warrant and received shares of Series E
Stock   immediately  prior  to  the  effective  date  of  such  cash  merger  or
transaction.  Depending upon the terms of such cash merger or  transaction,  the
aggregate  amount of cash so  received  could be more or less than the  exercise
price of the Warrant.

         The Warrant Agreement  contains  provisions  permitting the Company and
the  Warrant  Agent to  supplement  the Warrant  Agreement  in order to cure any
ambiguity,  to correct any provision contained therein which may be defective or
inconsistent  with any other  provisions  therein,  or to make other  provisions
which the Company and the Warrant  Agent may deem  necessary  or  desirable  and
which  do  not   adversely   affect  the   interests   of  the   Warrantholders.
Warrantholders, by virtue of their ownership of Warrants alone, have no right to
vote on matters  submitted to the  Company's  stockholders  and have no right to
receive dividends. The holders of Warrants also are not entitled to share in the
Company's assets in the event of dissolution, liquidation or winding up.

         In order for a  Warrantholder  to be able to exercise his Warrant,  the
Company must have a current  Registration  Statement on file with the Securities
and Exchange  Commission  and, unless  otherwise  exempt,  the State  Securities
Commission of the State in which the  Warrantholder  resides.  Accordingly,  the
Company would be required to file post-effective  amendments to its Registration
Statement when  subsequent  events require such  amendments in order to continue
the  registration  of the Common Stock  underlying  the  Warrants.  Although the
Company has undertaken and intends to keep its Registration  Statement  current,
there can be no assurance that the Company will keep its Registration  Statement
current and, if for any reason it is not kept current,  the Warrants will not be
exercisable and will lose all value. The Company's  Transfer Agent has also been
appointed  as  its  Warrant  Agent   responsible  for  all  record  keeping  and
administrative functions in connection with the Warrants.

Series E Preferred Stock

         The Company has designated  5,000,000  shares of preferred stock as the
Series E  Preferred  Stock (the  "Series E Stock").  Pursuant  to the  Company's
Annual   Meeting  in  May  1996,   the  Company's   stockholders   approved  the
authorization of up to an aggregate of 20,000,000 shares of a class of preferred
stock  designated  as the  Series E  Preferred  Stock.  Management  sought  this
approval  in   connection   with  the  Congress   financing   transaction.   See
"Business-Financing." Management advised the stockholders that it would increase
the authorized  number of shares of the Series E Stock pursuant to EACC's desire
to exercise its option.  Initially,  the Series E Stock was convertible  into 20
shares of the Company's Common Stock two years from issuance. It carried a $1.00
annual dividend and liquidation preference.

     Pursuant to an Information  Statement  mailed to the  stockholders  in June
1996, the




<PAGE>



Company  amended the rights and  preferences  of the Series E Stock to designate
two classes,  the "Series E Class I" and the "Series E Class II," the difference
being the Series E Class I would be  convertible  immediately,  and the Series E
Class II would remain convertible two years from issuance. Management's decision
to change the conversion feature with respect to the Series E Class I shares was
based on its immediate  need for  financing.  EACC agreed to exercise its option
and  purchase  shares  of the  Series E Stock  if the  shares  were  immediately
convertible.  The Company  needed the  financing in order to effect its business
plan and to support its continued losses.

         The Company held a special meeting of its stockholders on June 30, 1997
to vote on certain changes to the terms and conditions of the Series E Stock, in
accordance  with a letter  of intent  entered  into by West  America  Securities
Corp., in order to raise additional capital.  Management has addressed its needs
with EACC, and EACC has agreed to terminate its option to purchase shares of the
Series E Stock as of the  effective  date of an initial  public  offering of the
Company's  securities.  Prior thereto, EACC will only exercise its option to the
extent the Company needs additional funding for operations prior to an offering.
EACC will continue to maintain the $2,000,000  and $1,000,000  letters of credit
issued in February 1996 and April 1997, respectively.  In addition, EACC and its
assigns  have agreed to convert  their  shares of the Series E Class I Preferred
Stock to Series E Class II Preferred Stock inclusive of a two year lock up and a
waiver of all dividend rights, including those which may have accrued.

         Also as a result of the special  meeting,  the conversion  ratio of the
Series E Stock was decreased from twenty to one to six to one. In addition,  the
Company  requested  that  the  stockholders  approve  an  offering  of  up to an
aggregate  of  1,000,000  shares of the Series E Stock.  Pursuant to the special
meeting,  the Company's  certificate of incorporation  was amended to change the
terms of the Series E Stock as  follows:  the Series E Stock is (i)  convertible
into 6 shares of Common Stock any time two years from issuance;  (ii) there is a
$1.00 liquidation preference;  and (iii) there are no dividend or voting rights.
The Series E Stock is not  redeemable  by the  Company but is subject to certain
anti-dilution  provisions  in the  case  of  any  recapitalization,  merger,  or
acquisition.  Of the 3,450,570  shares  outstanding  prior to the Offering,  the
holder of 250,000 shares has received piggyback  registration  rights commencing
90 days from the effective date of this Offering.

Transfer Agent and Warrant Agent.

         The Company's transfer agent for its Series E Stock,  Common Stock, and
Warrants and the Company's  Warrant Agent is Continental  Stock Transfer & Trust
Company.

                                  UNDERWRITING

         West America Securities Corp. (the  "Underwriter") has agreed,  subject
to  the  terms  and  conditions  of an  Underwriting  Agreement,  to  act as the
exclusive  agent for the Company to sell on a "best efforts,  all or none" basis
750,000  shares of Series E Stock and 1,500,000  Warrants  offered  hereby.  The
Underwriter  has made no  commitment  to  purchase  any or all of the  shares of
Series E Stock or  Warrants.  It has agreed only to use its best efforts to find
purchasers for the




<PAGE>
shares  of  Common  Stock  within  a  period  of 90 days  from  the date of this
Prospectus,  subject to extension for an additional  period of 90 days on mutual
consent of the Company and the Underwriter.

         All  proceeds  from  subscriptions  will be deposited  promptly  into a
non-interest  bearing  account  with Gotham Bank of New York,  as escrow  agent,
pursuant to an escrow agreement between the Company,  the Underwriter,  and such
escrow agent.  Funds will be  transmitted to the escrow agent for deposit in the
escrow  account no later than noon of the business day  following  receipt.  All
checks must be mad payable to "Gotham Bank of New York, as escrow agent for Play
Co.  Toys &  Entertainment  Corp." In the event the  750,000  shares of Series E
Stock and  1,500,000  Warrants  are not sold within the 90 day initial  offering
period and the 90 day extension period  described above,  funds will be refunded
promptly to subscribers in full without deduction therefrom or interest thereon.
During the 90 day  offering  period and any  extension,  no  subscriber  will be
entitled to a refund of any  subscription,  and no funds will be  released  from
escrow until completion or termination of the Offering. There are none, nor will
there be any,  arrangements  between  the Company  and the  Underwriter  whereby
shares of  Series E Stock or  Warrants  will be  reserved  for sales to  persons
associated  or  affiliated  with  management  of the  Company or its  affiliated
persons, although such persons may purchase shares of Series E Stock or Warrants
in order to assure the completion of this Offering.

         The  Underwriter  has advised the Company that it proposes to offer the
Securities  to the  public at the public  offering  price set forth on the cover
page of this  Prospectus.  The  Underwriter may allow to certain dealers who are
members  of the  National  Association  of  Securities  Dealers,  Inc.  ("NASD")
concessions, not in excess of $.___ per share and $_____ per Warrant.

         Prior to this Offering,  there has been no public market for the Series
E Stock or the  Warrants.  Accordingly,  the  offering or exercise  price of the
Securities  being offered hereby is determined,  in large part, by  negotiations
between the  Company  and the  Underwriter  on an  arbitrary  basis and bears no
direct relationship to the assets, earnings, or any other recognized criteria of
value.  Factors considered in determining such prices, in addition to prevailing
market  conditions,  included the history of and the business  prospects for the
Company  and an  assessment  of the net worth  and  financial  condition  of the
Company,  as well as such other  factors as were deemed  relevant,  including an
evaluation  of  management,  as an  indication of any future market price of the
Common Stock, Series E Stock, or the Warrants.

         Neither the Company nor any of its Officers, Directors,  affiliates, or
associates  will  recommend,  encourage,  or advise  investors to open brokerage
accounts  with  any  broker-dealer  that is  obtained  to make a  market  in the
Company's Securities. Furthermore, no promoter or anyone acting at the direction
of the Company's Officers, Directors, affiliates,  associates, or promoters will
engage in such activities.

         The  Company  has agreed to pay to the  Underwriter  $.12 per share and
$.003 per Warrant sold, or a total of $94,500, for the Underwriter's expenses on
a non-accountable  basis, none of which expenses have been advanced to date. The
Underwriter's expenses in excess of the non-




<PAGE>
accountable expense allowance, if any, will be borne by the Underwriter.  To the
extent that the expenses of the  Underwriter  are less than the  non-accountable
expense  allowance,  such excess may be deemed to be additional  compensation to
the  Underwriter.  The  Company is required  to pay the cost of  qualifying  and
registering the Securities being sold under federal and certain state securities
laws,  together with any other legal and accounting  fees,  printing,  and other
costs in connection with the Offering.

         Except as  otherwise  described  herein,  the Company has agreed not to
issue  equity  securities  for a period  of two (2) years  from the date  hereof
without the prior consent of the Underwriter.

         Although the  Underwriting  Agreement will provide that the Underwriter
may designate for election one person to the Company's  Board of Directors,  the
Underwriter has advised the Company that it has not selected such individual and
has no immediate  plans to do so. If the  Underwriter  elects not to assert such
right,  then it may  designate  one  person  to attend  all  Board of  Directors
meetings as an observer.  In the event that such an  individual  is  designated,
such  individual  shall  receive  reimbursement  of expenses for  attending  the
meetings of the Board of Directors.

         The  Underwriter  was  incorporated  in  December  1993.  Prior to this
Offering,  the Underwriter has not participated as a selling group member in any
underwritings  and has not  participated  as a sole or  co-manager in any public
offerings.  Prospective  purchasers  of the Common  Stock and  Warrants  offered
hereby should consider the  Underwriter's  lack of experience in being a manager
of an underwritten public offering.

         The Company has granted to the Underwriter a right of first refusal for
three years  following  the date of this  Prospectus to act as  underwriter  for
subsequent  public or  private  offerings  of the  Company's  securities  by the
Company or such shareholders.

         The  Company  has agreed not to offer,  sell or  otherwise  dispose of,
directly  or  indirectly,  any  shares of Common  Stock,  Warrants  or any other
capital stock of the Company or shares or securities  convertible or exercisable
into  capital  stock of the  Company  for a period of  24-months  following  the
closing of the Offering without the prior written consent of the Underwriter.

         The Company has agreed to indemnify the Underwriter against liabilities
incurred by the  Underwriter  by reason of  misstatements  or omissions to state
material facts in connection with the statements made in this Prospectus and the
Registration Statement of which it forms a part other than such misstatements or
omissions  contained  in  material  provided by the  Underwriter  to the Company
specifically  for inclusion  therein.  The  Underwriter,  in turn, has agreed to
indemnify the Company against  liabilities  incurred by the Company by reason of
misstatements or omissions to state material facts in connection with statements
made in the Registration Statement and Prospectus based on information furnished
by the Underwriter.

         The foregoing does not purport to be a complete  statement of the terms
and conditions of the Agreement, copies of which are filed at the offices of the
Company and Underwriter and may




<PAGE>
be examined there during regular business hours.

                                 LEGAL OPINIONS

         Legal  matters  relating  to the shares of Series E Stock and  Warrants
offered  hereby  will be passed on for the  Company  by its  counsel,  Klarman &
Associates, San Ramon, California. In June 1997, the Company issued to Klarman &
Associates  20,000 shares of Common Stock for legal fees of $500.  Certain legal
matters  shall be passed on for the  Underwriter  by its  counsel,  Eric Kloper,
Esq., New York, New York.  Eric Kloper has performed per diem work for Klarman &
Associates,  as of  counsel,  including  work on  four  actions  concerning  the
Company.

                                     EXPERTS

         The  financial  statements of the Company as of and for the years ended
March 31,  1997 and 1996  have  been  audited  by  Haskell & White,  Independent
Certified  Public  Accountants,  to the  extent  and for the period set forth in
their report  appearing  elsewhere herein and are included in reliance upon such
report given upon the authority of that firm as experts in giving said reports.

   
                 CHANGES IN THE COMPANY'S CERTIFYING ACCOUNTANTS

         The  following  information  is provided  with respect to the Company's
changes in certifying  accountants  during the Company's most recent fiscal year
as set forth in the Company's  report on Form 8-K and Form 8-K/A dated  February
20, 1997. On February 20, 1997, the Company engaged  Haskell & White,  Certified
Public  Accountants,  as its new independent  accountants to audit the Company's
financial  statements for the year ending March 31, 1997, replacing BDO Seidman,
LLP as  auditors  of the  Company.  Prior to  engaging  Haskell  &  White,  such
accounting firm was not consulted on any matters  relative to the application of
accounting  principles on specified  transactions  or in any matter that was the
subject of a disagreement between the Company and its former accountants. During
the past year,  Haskell & White has  provided  services  of a general  financial
consulting nature to the Company and has performed agreed upon procedures in the
due diligence  process related to the January 1997  acquisition of substantially
all the assets of Toys.
    

         In December  1996,  Haskell & White was engaged by American  Toys,  the
former parent company,  to re-audit the financial statement of American Toys for
the year ended  March 31,  1996.  In so doing,  Haskell & White  re-audited  the
financial  statement  of the  Company  for the year  ended  March  31,  1996 and
therefore provided an audit report for the comparative  financial statements for
the years ended March 31, 1997 and 1996.

   
         The  change  in  accountants  was  not  due  to  any  discrepancies  or
disagreements  between  the  Company  and  BDO  Seidman,  LLP on any  matter  of
accounting principles or practices,  financial statement disclosure, or auditing
scope or procedure.  This was confirmed by BDO Seidman LLP in a letter addressed
to  the  Securities  and  Exchange   Commission  filed  as  an  exhibit  to  the
aforementioned  Form 8-K/A. The Company's Board of Directors (which has no audit
or
    




<PAGE>



   
similar  committee)  approved  the  dismissal  of BDO  Seidman  LLP.  The former
accountants'  reports on the Company's financial  statements for the years ended
March 31, 1995 and 1996 did not contain any adverse  opinions or  disclaimers of
opinion;  nor were they qualified or modified as to uncertainty,  audit scope or
accounting  principles  as  required  by  Item  304  (a)(3)  of  Regulation  S-B
promulgated under the Securities Act of 1933, as amended.
    

                              AVAILABLE INFORMATION

         The Company has filed with the Securities and Exchange  Commission (the
"Commission") a Registration  Statement on Form SB-2 under the Securities Act of
1933,  as  amended,  with  respect  to the  Shares  and  Warrants  to which this
Prospectus relates. As permitted by the rules and regulations of the Commission,
this  Prospectus  does  not  contain  all of the  information  set  forth in the
Registration Statement.  For further information with respect to the Company and
the Shares and Warrants  offered hereby,  reference is made to the  Registration
Statement,  including the exhibits  thereto,  which may be copied and inspected,
without  change,  at the  Public  Reference  Section  of the  Commission  at its
principal  office  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  and at the
Commission's  regional offices at 1801 California  Street,  Suite 4800,  Denver,
Colorado  80202-2648  and 7 World Trade Center,  Suite 1300, New York, NY 10048.
Copies of such material also may be obtained from the Public  Reference  Section
of the Commission at 450 Fifth Street, NW, Washington, DC 20549, upon payment of
certain fees prescribed by the Commission.  Electronic  registration  statements
made through the Electronic  Data Gathering,  Analysis and Retrieval  system are
publicly available through the Commission's Web site (http://www.sec.gove).




<PAGE>

                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                                TABLE OF CONTENTS

                             MARCH 31, 1997 AND 1996

<TABLE>
<CAPTION>


                                                                                                               Page

<S>                                                                                                              <C>
Report of Independent Certified Public Accountants                                                             F-1

Balance Sheets                                                                                                 F-2

Statements of Operations                                                                                       F-4

Statements of Stockholders' Equity                                                                             F-5

Statements of Cash Flows                                                                                       F-6

Notes to Financial Statements                                                                                  F-8
</TABLE>








<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



Board of Directors
Play Co. Toys & Entertainment Corp.

We  have  audited  the  accompanying   balance  sheets  of  Play  Co.  Toys  and
Entertainment  Corp. (a subsidiary of United  Textiles & Toys Corp.) as of March
31,  1997 and 1996  and the  related  statements  of  operations,  stockholders'
equity,  and cash flows for each of the two years in the period  ended March 31,
1997.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Play Co. Toys and Entertainment
Corp. at March 31, 1997 and 1996, and the results of its operations and its cash
flows for each of the two years in the period ended March 31, 1997 in conformity
with generally accepted accounting principles.



                                                                 HASKELL & WHITE
                                                    Certified Public Accountants

     Newport Beach,  California May 13, 1997,  except for Note 15 b) which is as
of June 10, 1997, the last paragraph of Note 9 which is as of June 20, 1997, and
Notes 15 c) and d) which are as of June 30, 1997


                                      F - 1


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                                 BALANCE SHEETS




                                 ASSETS (Note 5)
<TABLE>
<CAPTION>


                                                       March 31,
                                                   1997         1996
Current
<S>                                                <C>          <C>       
     Cash ......................................   $  177,722   $  192,401
     Accounts receivable (Note 2) ..............       60,206       35,273
     Merchandise inventories ...................    6,092,930    6,259,084
     Other current assets ......................      247,313      233,401
                                                   ----------   ----------

                  Total current assets .........    6,578,171    6,720,159

Property and equipment, net of accumulated
     depreciation and amortization of $2,828,913
     and $2,457,813, respectively (Note 3) .....    2,475,650    1,858,538

Deposits and other assets (Notes 4 and 5) ......      324,797      634,407
                                                   ----------   ----------

                                                   $9,378,618   $9,213,104
                                                   ==========   ==========
</TABLE>


                 See accompanying notes to financial statements.

                                       F-2


<PAGE>


                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                                 BALANCE SHEETS





                      LIABILITIES AND STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>


                                                                                             March 31,
                                                                                     1997                1996
Current
<S>                                                                                <C>            <C>        
     Bank overdraft ............................................................   $   135,325    $   108,751
     Borrowings under financing agreement (Note 5) .............................     4,438,875      3,403,025
     Accounts payable ..........................................................     3,123,851      2,878,183
     Accrued expenses and other liabilities ....................................       308,940        283,611
     Current portion of notes payable (Note 7) .................................       141,666           --
                                                                                   -----------    -----------

                  Total current liabilities ....................................     8,148,657      6,673,570

Notes payable, net of current portion (Note 7) .................................       100,000           --

Due to affiliate (Note 8) ......................................................          --          528,070

Deferred rent liability (Note 9) ...............................................       126,925        197,937
                                                                                   -----------    -----------

                  Total liabilities ............................................     8,375,582      7,399,577
                                                                                   -----------    -----------

Redeemable preferred stock (Note 13)
     Series B preferred  stock,  $.01 par, 81,579 and 244,736 shares  authorized
       and outstanding, full liquidation value
       of $81,579 ..............................................................          --           87,680
                                                                                   -----------    -----------

Commitments and contingencies (Notes 4, 5, 8, 10, 11 and 13)

Stockholders'  (deficit) equity (Notes 13 and 15) Series D preferred stock, $.01
     par, 1 share authorized and
       outstanding, full liquidation value of $1,400,000 (Note 13)                        --        1,399,044
     Series E preferred stock, $1 par, 5,000,000 shares
       authorized; 2,500,570 shares outstanding, full liquidation
       value at $2,500,600 .....................................................     2,500,570           --
     Common stock, $.01 par value, 40,000,000 shares
       authorized; 4,083,519 and 1,287,843 shares outstanding ..................        40,835         12,878
     Additional paid-in capital ................................................     6,512,107      4,779,520
     Accumulated deficit .......................................................    (8,050,476)    (4,465,595)
                                                                                   -----------    -----------

                  Total stockholders' equity ...................................     1,003,036      1,725,847
                                                                                   -----------    -----------

                                                                                   $ 9,378,618    $ 9,213,104
                                                                                   ===========    ===========
</TABLE>


                 See accompanying notes to financial statements.

                                       F-3


<PAGE>


                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                         March 31,
                                                  1997           1996

<S>                                               <C>             <C>         
Net sales (Note 2) ............................   $ 19,624,276    $ 21,230,853

Cost of sales .................................     13,669,104      15,132,895
                                                  ------------    ------------

                  Gross profit ................      5,955,172       6,097,958
                                                  ------------    ------------

Operating expenses:
     Operating expenses (Notes 11 and 12) .....      8,474,423       8,568,677
     Depreciation and amortization ............        407,015         407,261
     Costs associated with permanent closure of
       retail stores (Note 9) .................           --           129,577
                                                  ------------    ------------

                  Total operating expenses ....      8,881,438       9,105,515
                                                  ------------    ------------

Operating loss ................................     (2,926,266)     (3,007,557)

Interest expense (Notes 4 and 5) ..............        658,615         535,158
                                                  ------------    ------------

Net loss ......................................   $ (3,584,881)   $ (3,542,715)
                                                  ============    ============

Net loss applicable to common shares ..........   $ (3,584,881)   $ (3,570,260)
                                                  ============    ============

Net loss per common share .....................   $      (1.29)   $      (2.77)
                                                  ============    ============

Weighted average number of common shares and
   share equivalents outstanding ..............      2,791,876       1,287,843
                                                  ============    ============
</TABLE>






                 See accompanying notes to financial statements.

                                       F-4


<PAGE>


                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                  STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
<TABLE>
<CAPTION>




                                                                           Additional               Redeemable Preferred Stock
                                              Common Stock                 Paid-in                       Series B             
                                          Shares            Amount         Capital             Shares              Amount     

<S>                                    <C>                  <C>            <C>                 <C>                 <C>        
Balance, April 1, 1995 ................1,287,843            $12,878        $4,349,065          244,736             $242,275       
Issuance of common stock options ......  --                 --             458,000             --                  --             
Conversion of stockholders' notes
   payable and related accrued interest
   to Series D preferred stock ........  --                 --             --                  --                  --             
Redemption of preferred stock .........  --                 --             --                  (163,157)           (163,157)      
Payment of accrued dividends ..........  --                 --             --                  --                  (18,983)       
Accrued dividends on redeemable
   preferred stock ....................  --                 --             (9,153)             --                  9,153          
Accretion of discount on redeem-
   able preferred stock ...............  --                 --             (18,392)            --                  18,392         
Net loss for the year .................  --                 --             --                  --                  --             
                                          -----------   -----------   ---------    -----------    ----------

Balance, March 31, 1996 ...............1,287,843            12,878         4,779,520           81,579              87,680         

Redemption of preferred stock .........  --                 --             --                  (81,579)            (81,579)       
Payment of accrued dividends ..........  --                 --             --                  --                  (6,101)         
Conversion of due to affiliate and
   related accrued interest to Series
   E preferred stock ..................  --                 --             --                  --                  --             
Issuance of Series E preferred
   stock for cash .....................  --                 --             --                  --                  --
Conversion of Series E preferred
   stock to common ....................2,410,000            24,100         337,400             --                  --             
Conversion of Series D preferred
   stock to common ....................385,676              3,857          1,395,187           --                  --             
Net loss for the year .................  --                 --             --                  --                  --             
 
Balance, March 31, 1997 ...............4,083,519            $40,835        $6,512,107          --                  $--         

</TABLE>
<TABLE>
<CAPTION>

                                                 Preferred Stock
                                             Series D                   Series E            Accumulated
                                       Shares       Amount       Shares       Amount         Deficit
                                  

<S>                                    <C>         <C>           <C>            <C>        <C>                
Balance, April 1, 1995 ................--         $   --             --         $   --      $(922,880)
Issuance of common stock options ......--             --             --             --             --
Conversion of stockholders' notes
   payable and related accrued interest
   to Series D preferred stock ........1          1,399,044          --             --             --
Redemption of preferred stock .........--             --             --             --             --
Payment of accrued dividends ..........--             --             --             --             --
Accrued dividends on redeemable
   preferred stock ....................--             --             --             --             --
Accretion of discount on redeem-
   able preferred stock ...............--             --             --             --             --
Net loss for the year .................--             --             --             --       (3,542,715)
                                       

Balance, March 31, 1996 ...............1          1,399,044          --             --       (4,465,595)

Redemption of preferred stock .........--             --             --             --             --
Payment of accrued dividends ..........--             --             --             --             --
Conversion of due to affiliate and
   related accrued interest to Series
   E preferred stock ..................--             --         528,070        528,070           --
Issuance of Series E preferred
   stock for cash .....................--             --         2,334,000      2,334,000           --
Conversion of Series E preferred
   stock to common ....................--             --         (361,500)      (361,500)          --
Conversion of Series D preferred
   stock to common ....................(1)        (1,399,044)        --             --             --
Net loss for the year .................--             --             --             --       (3,584,881)
                                       

Balance, March 31, 1997 ...............4,083,519  $40,835        $6,512,107       --         $ --
</TABLE>



                 See accompanying notes to financial statements.

                                       F-5


<PAGE>


                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                            STATEMENTS OF CASH FLOWS
                                    (Note 14)

<TABLE>
<CAPTION>



                                                             March 31,
                                                       1997           1996

Cash flows from operating activities:

<S>                                                    <C>            <C>         
     Net loss ......................................   $(3,584,881)   $(3,542,715)
     Adjustments to reconcile net loss to net cash
       used for operating activities:
         Depreciation and amortization .............       407,015        407,261
         Amortization of common stock options ......       214,743         64,300
         Deferred rent .............................       (71,012)        57,719
     Increase (decrease) from changes in:
         Accounts receivable .......................       (24,933)       586,827
         Merchandise inventories ...................       431,154      1,673,284
         Other current assets ......................       (13,912)       (52,099)
         Deposits and other assets .................        94,867        (49,986)
         Accounts payable ..........................       245,668       (380,817)
         Accrued expenses and other liabilities ....        25,329         60,054
                                                       -----------    -----------

                  Cash used for operating activities    (2,275,962)    (1,176,172)
                                                       -----------    -----------

Cash flows from investing activities:

     Purchases of property and equipment ...........    (1,024,127)      (340,311)
     Amounts due from stockholder ..................          --           17,788

                  Cash used for investing activities    (1,024,127)      (322,523)
                                                       -----------    -----------
</TABLE>




                 See accompanying notes to financial statements.

                                       F-6


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)

                      STATEMENTS OF CASH FLOWS (CONTINUED)
                                    (Note 14)

<TABLE>
<CAPTION>



                                                                 March 31,
                                                          1997            1996

Cash flows from financing activities:

<S>                                                       <C>             <C>         
     Change in bank overdraft .........................   $     26,574    $    108,751
     Borrowings under bank lines of credit ............           --         1,092,361
     Repayments under bank line of credit .............           --        (3,466,852)
     Borrowings under financing agreement .............     22,404,385       5,637,392
     Repayments under financing agreement .............    (21,368,535)     (2,234,367)
     Payments on capital lease obligations ............           --           (42,045)
     Repayment of notes payable .......................        (23,334)           --
     Due to affiliate .................................           --           528,070
     Redemption of preferred stock ....................        (81,579)       (163,157)
     Payment of dividends on preferred stock ..........         (6,101)        (18,982)
     Proceeds from issuance of preferred stock ........      2,334,000            --
                                                          ------------    ------------

                  Cash provided by financing activities      3,285,410       1,441,171
                                                          ------------    ------------

Net decrease in cash ..................................        (14,679)        (57,524)

Cash, beginning of year ...............................        192,401         249,925
                                                          ------------    ------------

Net cash, end of year .................................   $    177,722    $    192,401
                                                          ============    ============


</TABLE>

                 See accompanying notes to financial statements.

                                       F-7


<PAGE>

1.       Summary of Accounting Policies

         Business Organization and Revenue Recognition

         Play Co.  Toys &  Entertainment  Corp.  (the  "Company")  is a Delaware
         corporation  that owns and  operates  retail  stores  which  sell toys,
         games,  hobby and craft  merchandise.  The Company had twenty-one  (21)
         retail stores located within Southern  California at March 31, 1997. In
         the beginning of 1996, the Company began to change its focus to include
         the sale of  educational,  new  electronic  interactive,  specialty and
         collectible toys and items.

         On May 7, 1993 the Company became a subsidiary of American Toys,  Inc.,
         (now  known  as  U.S.  Wireless  Corporation)  ("American  Toys")  when
         American  Toys  acquired 90% of the then  outstanding  shares of common
         stock  directly from the original  stockholders  (Note 13).  Accounting
         practices  prescribed by the Securities and Exchange  Commission  (SEC)
         normally require "push-down" accounting to revalue the Company's assets
         at the time of the acquisition. The effects of such were immaterial.

         In November 1994, the Company  completed an initial public  offering of
         common  stock and warrants  (Note 13) and is  therefore  subject to the
         accounting and reporting requirements of the SEC.

         In August 1996,  the Company  became a subsidiary of United  Textiles &
         Toys Corp. ("United  Textiles"),  formerly known as Mister Jay Fashions
         International   ("Mister   Jay"),   when   United   Textiles   acquired
         approximately  57% of the  then  outstanding  shares  of  common  stock
         directly  from American Toys (Note 13). When American Toys spun-off its
         investment  in the  Company  to  American  Toys'  stockholders,  United
         Textiles was a majority stockholder of American Toys at the record date
         for the spin-off.

         Merchandise Inventories

         Merchandise  inventories  are  stated at the  lower of cost  (first-in,
         first-out method -"FIFO") or market.

         Property and Equipment

         Property  and   equipment  is  recorded  at  cost.   Depreciation   and
         amortization  are  provided  using the  straight-line  method  over the
         estimated useful lives (3 - 15 years) of the related assets.  Leasehold
         improvements  are amortized  over the lesser of the related lease terms
         or the  estimated  useful lives of the  improvements.  Maintenance  and
         repairs are charged to operations as incurred.

         Store Opening and Closing Costs

         Costs  incurred  to open a new  retail  location  such as  advertising,
         training expenses and salaries of newly hired employees are expensed as
         incurred and improvements to leased  facilities are  capitalized.  Upon
         permanently closing a retail location,  the costs to relocate fixtures,
         terminate employees and other related costs are expensed as incurred.



                                       F-8


<PAGE>





          In  addition,  the  unamortized  balance  of any  abandoned  leasehold
         improvements are expensed.  If significant,  the remaining payments due
         under lease  agreements are discounted to present value and recorded as
         an expense and a liability  to the extent such are not offset by rental
         income generated through existing sub-leases of the property.

         Income Taxes

         The Company uses the liability method of accounting for income taxes in
         accordance  with Statement of Financial  Accounting  Standards No. 109,
         Accounting for Income Taxes. Deferred income taxes are recognized based
         on the differences  between financial statement and income tax bases of
         assets and  liabilities  using  enacted rates in effect for the year in
         which the differences are expected to reverse. Valuation allowances are
         established,  when necessary,  to reduce the deferred tax assets to the
         amount  expected  to  be  realized.  The  provision  for  income  taxes
         represents  the tax  payable  for the period and the change  during the
         period in deferred tax assets and liabilities,  including the effect of
         change in the valuation allowance, if any.

         Net Loss Per Share

         Net loss per share  has been  computed  by  dividing  net  loss,  after
         reduction  for  preferred  stock  dividends  and the  accretion  of the
         discount on redeemable  preferred stock, by the weighted average number
         of common shares and common share equivalents  outstanding  during each
         period.  Outstanding stock options were considered to be anti-dilutive.
         Dividends  accrued  and  accretion  recorded  on the Series B preferred
         stock  aggregated  zero and  $27,545 for the years ended March 31, 1997
         and 1996.

         Additionally,  share and per  share  amounts  have  been  retroactively
         adjusted  for the  effects of the  one-for-three  reverse  stock  split
         approved by the Company's stockholders at a special meeting on June 30,
         1997 (Note 15).

         Statements of Cash Flows

         For purpose of the statements of cash flows, the Company  considers all
         highly liquid investments  purchased with an original maturity of three
         months or less to be cash equivalents.

         Fair Value of Financial Instruments

         The carrying amount of the Company's financial instruments,  consisting
         of accounts receivable, accounts payable, and borrowings,  approximates
         their fair value.

         Use of Estimates

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities, revenues and expenses, and disclosure of contingent assets
         and liabilities at the date of the financial statements.
         Actual amounts could differ from those estimates.




                                      F-22


<PAGE>






         Reclassifications

         Certain 1996 amounts have been  reclassified to conform to current year
         presentation.  The reclassifications  have no effect upon the Company's
         financial position or results of operations as previously reported.

         Impairment of Long-Lived Assets

         Statement of Financial  Accounting  Standards No. 121,  "Accounting for
         the  Impairment  of  Long-Lived  Assets  and  Long-Lived  Assets  to be
         Disposed Of," requires that long-lived assets and certain  identifiable
         intangibles to be held and used by an entity be reviewed for impairment
         whenever events or changes in circumstances  indicate that the carrying
         amount of an asset may not be recoverable. The Company adopted SFAS 121
         effective  April 1, 1996.  There was no impact of such  adoption on the
         Company's financial condition and results of operations.

         Stock-Based Compensation

         Statement of Financial  Accounting  Standards No. 123,  "Accounting for
         Stock-Based   Compensation,"   established   financial  accounting  and
         reporting  standards for stock-based  employee  compensation  plans and
         certain other transactions involving the issuance of stock. The Company
         adopted SFAS 123 effective  April 1, 1996.  There was no impact of such
         adoption  on  the   Company's   financial   condition  and  results  of
         operations.

         New Accounting Pronouncements

         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
         issued SFAS No. 128, Earnings Per Share ("EPS").  SFAS No. 128 requires
         all  companies  to  present  "basic"  EPS and,  if they  have a complex
         capital  structure,  "diluted" EPS. Under SFAS No. 128,  "basic" EPS is
         computed  by  dividing   income   (adjusted  for  any  preferred  stock
         dividends) by the weighted average number of common shares  outstanding
         during  the  period.  "Diluted"  EPS is  computed  by  dividing  income
         (adjusted for any preferred  stock or convertible  stock  dividends and
         any  potential  income  or loss  from  convertible  securities)  by the
         weighted average number of common shares  outstanding during the period
         plus the  number of  additional  common  shares  that  would  have been
         outstanding if any dilutive potential common stock had been issued. The
         issuance  of  antidilutive   potential   common  stock  should  not  be
         considered  in the  calculation.  In  addition,  SFAS No. 128  requires
         certain  additional  disclosures  relating  to  EPS.  SFAS  No.  128 is
         effective  for  financial  statements  issued for periods  ending after
         December 15, 1997. Thus, the Company expects to adopt the provisions of
         this statement in fiscal year 1998.

2.       TKO Product Line

               During the year ended March 31, 1995, the Company began wholesale
          distribution  of its TKO product  line items.  Wholesale  sales of TKO
          items for the year ended March 31, 1997 and 1996 approximated $202,000
          and $570,000, respectively. At March 31,



                                      F-22


<PAGE>





         1997 and 1996, the Company had accounts receivable from wholesale sales
         of TKO items totaling $17,747 and $35,273, respectively.

         The milk cap game (principal  product of the TKO product line) has lost
         its popularity since its  introduction to Southern  California in 1994.
         Accordingly,  milk cap game  pieces  and  accessories  sold  under  the
         Company's  TKO  trademark  have  reached the end of their  product life
         cycle.  Management  anticipates  that future sales of the Company's TKO
         product line items will be insignificant.

3.       Property and Equipment

         Property and equipment consisted of the following:


                                                                      March 31,
                                                        1997                1996

         Furniture, fixtures and equipment             $3,231,161     $2,918,621
         Leasehold improvements                         1,220,246        542,785
         Computerized inventory management system         468,210        484,074
         Signs                                            280,034        265,959
         Vehicles                                         104,912        104,912
                                                                    
                                                        5,304,563      4,316,351

         Accumulated depreciation and amortization    (2,828,913)    (2,457,813)

                                                       $2,475,650    $1,858,538

4.       Bank Line of Credit

         In  November  1995,  European  American  Capital  Corp.  ("EACC"),   an
         affiliate,  provided  a  $2,000,000  letter  of  credit  for  financing
         purposes  in  connection  with a bank  line  of  credit  agreement.  In
         connection therewith, the Company granted an option to purchase 350,000
         shares of common stock.  The Company  estimated the value of the option
         to be $224,000 and recorded such amount as additional  paid-in capital.
         For the years ended March 31, 1997 and 1996,  amortization of the value
         of the option  aggregated  $97,740  and  $44,800,  respectively  and is
         included in interest  expense.  The unamortized  value of the option at
         March 31,  1997 and 1996 was $81,460  and  $179,200  and is included in
         other  assets.  The  exercise  period  expired on April 16, 1996 and no
         options were exercised.

         On February 7, 1996, the Company obtained alternative financing and the
         entire  balance  due under the bank line of credit  was  repaid and the
         agreement was terminated.
          The  letter of credit  was  transferred  as  collateral  under the new
         financing arrangement (Note 5).

5.       Financing Agreement

               On February 7, 1996,  the Company  borrowed,  under an  agreement
          with a financing



                                      F-22


<PAGE>





         company,  approximately  $2,243,000,  which proceeds were used to repay
         the then outstanding borrowings under the bank line of credit agreement
         (Note 4). The financing agreement provides for maximum borrowings up to
         $7,000,000  based  upon a  percentage  of the cost  value  of  eligible
         inventory,  as defined.  Outstanding  borrowings  bear interest at 1.5%
         above the prime rate,  as defined (the prime rate at March 31, 1997 was
         8.5%). The agreement matures February 1, 1998.

         The agreement  includes a financial  covenant  requiring the Company to
         maintain, at all times, adjusted net worth, as defined, of $500,000. At
         March 31,  1997,  the Company  was in  compliance  with this  financial
         covenant.

         The financing  agreement is secured by substantially  all assets of the
         Company,  is  guaranteed  by United  Textiles and  collateralized  by a
         $2,000,000  letter of credit  provided by EACC. In connection  with the
         letter of credit  provided by EACC, the Company  granted to EACC (i) an
         option  to  purchase  up to an  aggregate  of  1,250,000  shares of the
         Company's common stock at a purchase price of 25 percent of the closing
         bid price for the Company's common stock on the last business day prior
         to exercise,  for a period of six months  commencing  February 7, 1996,
         such  option  having  expired,  and (ii) an option to purchase up to an
         aggregate  of  20,000,000  shares of the  Company's  Series E preferred
         stock  (Note 13) at a  purchase  price of $1.00 per  share  during  the
         period  from May 9,  1996  through  January  30,  1998.  The  Company's
         estimated value of the option  described in (i) above is  insignificant
         to the accompanying  financial  statements.  The Company  estimated the
         value of the option described in (ii) above to be $234,000 and recorded
         such amount as additional  paid-in  capital.  For the years ended March
         31, 1997 and 1996,  amortization of the value of the option  aggregated
         $117,000  and  $19,500,  respectively,  and  is  included  in  interest
         expense.  The  unamortized  value of the option  aggregates  $97,500 at
         March 31, 1997 and $214,500 at March 31, 1996, and is included in other
         assets.

         In March 1997,  the agreement was amended  during the year to allow the
         Company  to  execute  a  Note  payable  to  the   stockholder  of  Toys
         International  Inc. for $265,000 (Notes 6 and 7). The financing company
         continues to hold a senior  interest in the assets of the  Company.  In
         addition,  United  Textiles was  substituted  for American  Toys as the
         guarantor due to the spin-off of the Play Co. ownership.  Further,  the
         agreement was amended to increase the borrowing ratios on inventory and
         increase special loan advances provided EACC issue an additional letter
         of credit in the amount of $1,000,000 which was provided in March 1997.
         As such, at March 31, 1997, the agreement is  collateralized by letters
         of credit aggregating $3,000,000.

6.       Asset Purchase Agreement

         On January 16, 1997 the board of directors of the Company  approved the
         purchase of the assets and assumption of certain  existing  liabilities
         of Toys  International.  Toys  International is a high-end  retailer of
         toys which  operated three mall  locations in Southern  California.  As
         part of the purchase agreement,  the Company obtained the rights to the
         Toys International and Tutti Animali operating name trademarks and also
         assumed the existing leases at the three locations.  The total purchase
         price was $1,024,184  which  consisted  mainly of inventory and certain
         prepaid expenses and deposits.  The purchase price was paid in the form
         of a cash payment of $759,184 in



                                      F-22


<PAGE>





         January 1997 and the  execution  of two  promissory  Notes  aggregating
         $265,000 (Note 7).

7.       Notes Payable
<TABLE>
<CAPTION>
                                                                                          March 31,
<S>                                                                                  <C>            <C> 
                                                                                     1997           1996

         Note  payable  to  stockholder  of  Toys  International,   non-interest
         bearing,  guaranteed by United Textiles,  payable in five  installments
         ranging from  $11,667 to $15,000  through  maturity,  on June 16, 1997.
         Note is subordinate to the financing
         agreement with a financial institution (Note 5).                            $41,666        $-

         Note payable to stockholder of Toys International non-interest bearing,
         guaranteed by United  Textiles,  payable in quarterly  installments  of
         $25,000 through  maturity,  on January 16, 1999. Note is subordinate to
         the financing agreement
         with a financial institution (Note 5).                                      200,000        -

                  Total long-term debt                                               241,666        -

                  Less current portion                                             (141,666)        -

                  Long-term debt                                                $    100,000       $-
</TABLE>


         Future  obligations  under these  promissory Notes as of March 31, 1997
are as follows:

                                   Year 
                                   March 31       Amount
     
                                   1998           $141,666
                                   1999            100,000

                                                 $ 241,666


8.       Due to Affiliate

         During  March 1996,  EACC loaned  $500,000 to the Company and  incurred
         costs related to the financing  agreement (Note 5) totaling $28,070. On
         June 3, 1996,  EACC exercised  options to acquire 528,070 shares of the
         Company's  Series E preferred stock (Notes 5 and 13) and the amount due
         to affiliate, aggregating $528,070 at March 31, 1996, was extinguished.
         This transaction resulted in an increase in the Company's stockholders'
         equity of $528,070.

9.       Costs Associated with Closure of Retail Stores



                                      F-22


<PAGE>
         During the year ended March 31, 1996,  the Company  permanently  closed
         four of its retail stores which were not meeting the  objectives of the
         Company.  The costs  associated  with the  permanent  closure  of these
         stores,  which included the write-off of leasehold  improvements,  were
         accrued as of March 31,  1996.  During the year ended  March 31,  1996,
         those stores generated sales of approximately  $3,069,000 and operating
         losses of approximately $309,000 before allocation of certain corporate
         charges, interest and income taxes.

         As a  result  of the  Company  permanently  closing  one of its  retail
         locations in June 1995, the Company recorded an expense during the year
         ended March 31, 1996 of $85,000 as a  settlement  with the landlord for
         the  early  termination  of the  lease.  The  settlement  required  six
         quarterly  installments  of $14,167  through  August 1, 1997,  of which
         $28,332  was  outstanding  at March 31, 1997 and is included in accrued
         expenses and other liabilities in the accompanying balance sheet.

         In March,  April, and May 1997, the Company vacated four locations with
         the  intent  of  temporarily  closing  the  stores  and  reopening  the
         locations  during the  Christmas  1997 peak  season.  The  Company  may
         consider  temporarily  closing  the  stores  again  thereafter.  In the
         meantime,  the Company and certain of the landlords  are  attempting to
         find  suitable  sub-tenants  to occupy the  locations and to assume the
         lease responsibilities.

         In June 1997,  landlords for three of the four locations filed lawsuits
         against  the Company to collect  unpaid  rent on the stores,  which has
         been accrued to date by the Company;  as well as rental obligations due
         on the balance of the lease terms.  Management expects that these suits
         will ultimately be settled with the landlords without a material effect
         on the financial statements.

10.      Income Taxes

         Deferred  income  taxes  reflect  the  net  tax  effects  of  temporary
         differences  between the carrying amounts of assets and liabilities for
         financial  reporting  purposes  and the  amounts  used for  income  tax
         purposes. The tax effects of significant items comprising the Company's
         net deferred income tax assets and liabilities are as follows:

<TABLE>
<CAPTION>
                                                                                             March 31,
                                                                                     1997                1996

<S>                                                                             <C>                <C>              
         Inventories                                                            $      (183,192)   $        (57,883)
         AMT tax credits                                                                (23,260)            (23,260)
         Accrued expenses                                                               (15,119)            (17,816)
                                                                                ---------------    ----------------

                  Current portion of net deferred income
                    tax (assets) liabilities                                           (221,571)            (98,959)
                                                                                ---------------    ----------------

         Depreciation and amortization                                                  150,857             246,185
         Net operating loss carryforwards                                            (3,142,710)         (1,958,123)
         Deferred rent liability                                                        (50,945)            (79,447)
                                                                                ---------------    ----------------

                  Long-term portion of net deferred
                    income tax (assets) liabilities                                  (3,042,798)         (1,791,385)
                                                                                ---------------    ----------------

         Total net deferred income tax (assets) liabilities                          (3,264,369)         (1,890,344)

         Valuation allowance                                                          3,264,369           1,890,344

                  Net deferred income taxes                                     $             -    $              -
</TABLE>


         At March 31, 1997, a 100% valuation  allowance has been provided on the
         net deferred income tax assets since the Company can not determine that
         it is "more likely than not" to be realized.

         The  reconciliation  of income taxes computed at the federal  statutory
         tax  rate to  income  taxes  at the  effective  income  tax rate in the
         statements of operations is as follows:
<TABLE>
<CAPTION>

                                                                                             March 31,
                                                                                     1997                1996

<S>                                                                                  <C>                 <C>    
         Federal statutory income tax (benefit) rate                                 (34.0)%             (34.0)%

         State income taxes, net of federal benefit                                     0.1                0.1
         Non-deductible expenses                                                          -                2.0
         Change in valuation allowance                                                 33.9               31.9

                  Effective income tax rate                                              - %                 -%
</TABLE>



         At  March  31,  1997,   the  Company  has  net  operating   loss  (NOL)
         carryforwards  of  approximately  $8,000,000  for federal  purposes and
         approximately  $4,000,000  for state  purposes.  The  federal  NOLs are
         available to offset future  taxable  income and expire at various dates
         through March 31, 2012 while the state NOLs are available and expire at
         various dates through March 31, 2002.

         A portion of the NOLs described  above are subject to provisions of the
         Internal  Revenue  Code 382  which  limits  use of net  operating  loss
         carryforwards when changes of ownership of more than 50% occur during a
         three year testing  period.  During the year ended March 31, 1994,  the
         Company's  ownership changed by more than 50% as a result of the common
         and preferred stock transactions  described in Note 13. Further changes
         in common and preferred stock ownership during the year ended March 31,
         1997 have also potentially  limited the use of NOLs. The effect of such
         limitation has yet to be determined. NOLs could be further limited upon
         the exercise of outstanding stock options or an initial public offering
         of preferred stock (Note 15).

11.      Commitments and Contingencies

         1994 Stock Option Plan

         In June 1994,  the  Company  adopted  the 1994 Stock  Option  Plan (the
"Plan") which



                                      F-22


<PAGE>
         provides  for options to purchase an  aggregate of not more than 50,000
         post-reverse  split  shares of common stock as may be granted from time
         to time by the  Company's  Board  of  Directors.  Concurrent  with  the
         adoption of the Plan, an option to purchase  3,334  post-reverse  split
         shares  of  common  stock at  $6.30  per  share;  as  adjusted  for the
         one-for-three  reverse  split  (Note 15) was  granted to the  Company's
         Secretary/Treasurer.  As of March 31,  1997,  no  options  to  purchase
         common stock had been exercised.

         401(k) Employee Stock Ownership Plan

         In August 1994, the Company  adopted a 401(k)  Employee Stock Ownership
         Plan (the  "Plan")  which  covers  substantially  all  employees of the
         Company.  The  Plan  includes  provisions  for both an  Employee  Stock
         Ownership Plan ("ESOP") and a 401(k) Plan.

         The ESOP allows  only  contributions  by the Company  which can be made
         annually at the  discretion  of the Company's  Board of Directors.  The
         ESOP is designed to invest  primarily  in the  Company's  stock.  As of
         March 31,  1997,  there had been no  transactions  with  regards to the
         ESOP.

         The 401(k)  portion of the Plan is  contributed  to by the employees of
         the Company through payroll  deductions.  The Company makes no matching
         contributions to the 401(k).

         Operating Leases

         The Company  leases its retail  store  properties  under  noncancelable
         operating  lease  agreements  which expire  through  September 2005 and
         require various  minimum annual rentals.  Several of the leases provide
         for  renewal  options  to extend  the  leases  for  additional  five or
         ten-year  periods.  Certain  store  leases also  require the payment of
         property taxes,  normal maintenance and insurance on the properties and
         additional  rents  based on  percentages  of sales in excess of various
         specified retail sales levels.

         During the years ended March 31,  1997 and 1996,  the Company  incurred
         rental expense under all operating leases of $2,681,728 and $2,841,215,
         respectively.  Contingent  rent  expense was  insignificant  during the
         years ended March 31, 1997 and 1996.

         During the years ended March 31, 1997 and 1996, the Company  sub-leased
         portions of its  warehouse  building and a portion of one of its retail
         locations under noncancelable operating leases. Sub-lease income during
         the years ended March 31, 1997 and 1996 was $134,093 and $93,822  (Note
         12).

         At  March  31,  1997  the  aggregate   future  minimum  lease  payments
         (receipts) due under these noncancelable leases are as follows:
<TABLE>
<CAPTION>

                      Year Ending                                                  Operating           Operating
                       March 31,                                                    Leases            Sub-Leases

<S>                      <C>                                                    <C>                <C>             
                         1998                                                   $     2,099,491    $       (67,066)
                         1999                                                         1,776,806            (65,937)
                         2000                                                         1,641,013            (67,153)
                         2001                                                         1,014,003                   -
                         2002                                                           774,325                   -
                      Thereafter                                                      1,968,345                   -

                  Total minimum lease payments (receipts)                        $    9,273,983  $        (200,156)
</TABLE>


         Dependence on Suppliers

         Approximately  thirty-one  percent  (31%)  of the  Company's  inventory
         purchases are made directly  from five (5)  manufacturers.  The Company
         typically  purchases products from its suppliers on credit arrangements
         provided by the manufacturers.  The termination of a credit line or the
         loss  of a  major  supplier  or  the  deterioration  of  the  Company's
         relationship with a major supplier could have a material adverse effect
         on the Company's business.

         Seasonality

         The Company's  business is highly  seasonal with a large portion of its
         revenues and profits  being  derived  during the months of November and
         December.  Accordingly,  in order for the Company to  operate,  it must
         obtain substantial short-term borrowings from lenders and the Company's
         suppliers  during  the  first  three-quarters  of each  fiscal  year to
         purchase inventory and for operating  expenditures.  Historically,  the
         Company  has  been  able  to  obtain  such  credit   arrangements   and
         substantially  repay the amounts  borrowed  from  suppliers  and reduce
         outstanding borrowings from its lender during the fourth quarter of its
         fiscal year.

         Joint Venture

         On  March  14,  1995,  the  Company  entered  into  an  agreement  (the
         "Agreement"),  with an individual to form a Limited  Liability  Company
         (the "LLC") to engage in the  distribution  of toy  products.  Profits,
         losses and  distributions  of the LLC were to be allocated  pursuant to
         the above percentage  interests.  On December 31, 1995, the Company and
         the individual entered into a termination agreement whereby the Company
         withdrew from the LLC. In connection therewith, the Company received an
         aggregate of $32,000  representing  the Company's  share of net profits
         earned  by the  LLC  through  December  31,  1995,  and  return  of the
         Company's initial investment in the LLC totaling $800.

         The Company made purchases from the LLC at five percent above the LLC's
         cost  which  aggregated  approximately  $263,000  during the year ended
         March 31, 1996.  Due to  termination  of this venture in December 1995,
         such  agreement had no impact on the Company's  operations for the year
         ended March 31, 1997.

12.      Related Party Transactions



                                      F-22


<PAGE>






         Office and Warehouse Lease

         The Company leases an office and warehouse  building from a partnership
         of which one of the  partners  is a Company  officer,  stockholder  and
         director.  Rent expense  under this lease for the years ended March 31,
         1997 and 1996 totaled  $227,546 and $227,916,  respectively.  The lease
         expires in April 2000.

         Sub-lease

         During the years ended March 31, 1997 and 1996, sub-lease rental income
         included $68,173 and $54,422,  from an entity in which stockholders and
         employees of the Company have an ownership interest.

         Consulting Agreement

         During  the year  ended  March  31,  1997 the  Company  entered  into a
         consulting  agreement with the stockholder of Toys  International.  The
         term of the agreement  commenced on January 16, 1997,  expired on April
         16,  1997 and  called  for three  monthly  payments  of  $10,000  each.
         Expenses  related to the  agreement  totaled  $6,666 for the year ended
         March 31, 1997.

         Board of Director Fees

         The Company  made  payments  aggregating  $7,000 to the chairman of the
         board of  directors  for various  consulting  services  during the year
         ended March 31, 1997.

13.      Equity Transactions

         On April 3, 1995, the Company  redeemed an aggregate  122,368 shares of
         Series B preferred  stock at the redemption  price of $122,368 and paid
         dividends on the Series B preferred stock aggregating $15,931. On March
         4, 1996,  the Company  redeemed an aggregate  40,789 shares of Series B
         preferred  stock at the redemption  price of $40,789 and paid dividends
         on the Series B preferred stock aggregating $3,052.

         All unpaid  dividends due on the Series A and Series B preferred stock,
         aggregating  $6,101 as of March 31,  1996,  have been  accrued  and are
         reflected  in  the   respective   preferred   stock   balances  in  the
         accompanying balance sheets.

         In April 1996, the Company redeemed all remaining outstanding shares of
         Series B preferred stock,  aggregating  81,579, at the redemption price
         of  $81,579  and  paid  dividends  on  the  Series  B  preferred  stock
         aggregating $6,101.

         In April 1996, EACC exercised  options to acquire 528,070 shares of the
         Company's Series E preferred stock. In connection therewith, the amount
         due  to  affiliate,   aggregating  $528,070  at  March  31,  1996,  was
         extinguished.




                                      F-22


<PAGE>
         On June 30,  1996 the  Company  issued  334,000  shares of the Series E
         Class I preferred  stock to EACC at a rate of $1.00 per share for total
         cash considerations of $334,000.
         The shares were then transferred to United Textiles.

         On August 8, 1996 the Company amended its Certificate of  Incorporation
         upon approval by the board of directors to allow the Series D preferred
         stock to be convertible  into 385,676  post-reverse  split shares (Note
         15) of the Company's common stock. In addition,  the Company  increased
         the number of  authorized  shares of common  stock to  40,000,000.  The
         newly  authorized  common stock has identical  rights to the previously
         authorized common stock.  Further,  the Company authorized the issuance
         of Series E  preferred  stock to be issued in two  separate  classes of
         1,900,000  shares,  designated  Series  E  Class I and  100,000  shares
         designated  Series  E  Class  II.  The  Series  E  preferred  stock  is
         non-voting  and provides for  cumulative  dividends to holders at $1.00
         per  share.  The  dividends  are  payable  within  90 days of each year
         anniversary  of  issuance  and may  only be  declared  by the  board of
         directors out of legally  available  funds.  The board of directors has
         not declared any dividends at March 31, 1997 and the annual anniversary
         date of any  issuance  has not  occurred.  The  holders of the Series E
         preferred  stock  have the  option of  converting  each share held into
         twenty (20) of the Company's  common stock. The holders of the Series E
         preferred stock shall be entitled to be paid an amount in cash equal to
         $1.00 per share prior to any  distributions to the holders of shares of
         common stock.  Should the Company's  assets be  insufficient to pay the
         holders of the Series E  preferred  stock,  the holders of the Series E
         preferred  stock shall share ratably,  in any  distributions,  with any
         other  equivalent  securities of the Company that may be established by
         the  Company's  board  of  directors.  See  Note 15 for  discussion  of
         additional  subsequent  changes to the  Company's  common and preferred
         stock capital structure.

         On August 11,  1996,  American  Toys  converted  its share of preferred
         Series D stock into 385,676  post-reverse split shares (Note 15) of the
         Company's  common stock.  At this time,  American Toys owned  1,235,319
         post-reverse  split shares (Note 15) of the common stock of the Company
         which were  spun-off to the  majority  stockholder  of  American  Toys,
         United  Textiles.  As a result,  United  Textiles  became the  majority
         stockholder of the Company.

         In August 1996,  the 334,000  Series E Class I preferred  stock held by
         United Textiles was converted into 2,226,667  post-reverse split shares
         (Note 15) of the Company's common stock. In addition, in February 1997,
         EACC  converted  27,500 shares of the Series E Class I preferred  stock
         into  183,333  post-reverse  split  shares  (Note 15) of the  Company's
         common  stock  all  of  which  were  transferred  to  two  unaffiliated
         companies.

         In October 1996, EACC exercised  options to acquire 500,000 and 300,000
         shares of Series E Class I  preferred  stock.  In  January  1997,  EACC
         exercised options to acquire an additional 1,200,000 shares of Series E
         Class I preferred stock. All options were exercised at $1.00 per share.

         On  February  7,  1997,   the  Company   amended  its   certificate  of
         incorporation to increase the authorized  Series E preferred stock from
         2,000,000 to 4,000,000 shares of which 3,900,000 are designated  Series
         E Class I preferred  stock and 100,000 shares are  designated  Series E
         Class II preferred stock. See Note 15 for discussion of additional



                                      F-22


<PAGE>
               subsequent  changes to the Company's  common and preferred  stock
          capital structure.

14.      Supplemental Cash Flow Information

         Cash paid for income taxes and interest was as follows:

                              Years Ended March 31,
                              1997           1996

Interest paid                 $ 443,875      $ 464,832


Income taxes                  $ 800          $ 800

         For the year  ended  March  31,  1997,  non-cash  financing  activities
         include  the  extinguishment  of balance due to  affiliate  aggregating
         $528,070 in exchange  for 528,070  shares of Series E Class I preferred
         stock (Note 5), the  conversion on 1 share of Series D preferred  stock
         for 385,676  post-reverse  split shares (Note 15) of common stock (Note
         13) and the  conversion of 361,500 shares of Series E Class I preferred
         stock  for  2,410,000  post-reverse  split  shares  (Note 15) of common
         stock. In addition,  the Company incurred  $265,000 in Notes payable to
         the stockholder of Toys International as a result of the asset purchase
         which consisted mainly of inventory.

     For the year ended March 31, 1996,  non-cash  financing  activities include
     the  extinguishment  of  stockholders  Notes  payable and  related  accrued
     interest,  aggregating  $1,399,044,  in exchange  for one share of Series D
     preferred  stock  (Note  13) and  the  issuance  of  common  stock  options
     aggregating $458,000 (Notes 4 and 5).

15.      Subsequent Events

         a)   Termination of Warehouse Lease

         In April 1997, the Company  negotiated a settlement with a landlord for
         an excess warehouse facility, whereby the Company was released from the
         lease  obligation  for  a  settlement  of  $60,000.  This  early  lease
         termination  will result in annual  savings of  approximately  $235,000
         based on the original scheduled lease term through April 2000.

         b)   Additional Financing

         On  various  dates  subsequent  to March 31,  1997,  affiliates  of the
         majority  stockholder of United Textiles  advanced amounts  aggregating
         $700,000 to the Company.  Such  advances have been  represented  by the
         providers  to  be  advances  against  the  future  issuance  of  equity
         securities,  the exact  form and number of shares of which is yet to be
         determined.  The providers of such funds have further  represented that
         such advances are not a loan and the Company has no obligation to repay
         such funds.

         Additionally,  the  individual,  beneficial,  majority  stockholder  of
         United  Textiles  has  represented  his intent  and  ability to provide
         additional  working  capital to the Company,  should such be necessary,
         through September 1998.




                                      F-22


<PAGE>
         c)   Changes in Capital Structure

         On June 30, 1997, a special meeting of the Company's  stockholders  was
         held. The issues approved by the  stockholders had the following effect
         on the Company's capital structure.

              A     one-for-three  reverse split of the Company's  common stock.
                    Effects  of  such  reverse  split  have  been  retroactively
                    adjusted  to share and per share  amounts  in the  financial
                    statements.

              The   elimination of Class I and Class II designation for Series E
                    preferred stock. There were previously no shares of Series E
                    Class I preferred stock outstanding.

               1 The  elimination  of the  dividend  provisions  on the Series E
          preferred stock.

              1     The  reduction  of the ratio for  Series E  preferred  stock
                    conversion to shares of common stock from 20 to 1 to a ratio
                    of 6 to 1.

              1     An increase in the number of  authorized  shares of Series E
                    preferred stock to 5,000,000 and  stockholder  authorization
                    for the issuance of up to 1,000,000  shares of the Company's
                    Series  E  preferred  stock  by the  Company  for sale in an
                    Initial Public Offering.

         The above issues  affecting the Series E preferred  stock were effected
         by filing an amendment to the Company's certificate of incorporation.

         As of June 30, 1997, the Company has submitted a proposal to the Nasdaq
         stock market for its review  describing  the proposed  transactions  in
         items 2 to 5 above and has requested  Nasdaq to consider  approving the
         trading of the Company's  Series E preferred stock in the event that an
         offering is consummated.

         d)   Proposed Public Offering

         As of June 30, 1997,  the Company has engaged an  underwriter to assist
         with a  public  offering  of  securities.  The  Company  plans to offer
         750,000 shares of Series E preferred stock for an anticipated  price of
         $4.00 per share.  In  addition,  the Company  plans to offer  1,500,000
         redeemable  Series E stock purchase  warrants which entitles the holder
         to purchase  one share of Series E preferred  stock at a price of $5.00
         for a period of four years.  The Company  anticipates that the proposed
         public offering will generate net proceeds of approximately  $2,500,000
         after underwriting  commissions,  discounts and other offering expenses
         and before the exercise of any of the redeemable warrants.

          Management  expects  to  utilize  the  net  proceeds  to  acquire  the
         necessary  fixtures  to open  five  additional  retail  locations;  for
         retrofitting  six existing  stores;  for  relocation of two stores upon
         expiration of existing leases; and for general working capital needs.





                                      F-22


<PAGE>





<TABLE>
<CAPTION>

<S>                                                                             <C>
NO DEALER, SALESMAN OR ANY OTHER PERSON HAS BEEN                                750,000 SHARES OF SERIES
AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE                                   E PREFERRED STOCK AND
ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN                               1,500,000 WARRANTS AND 250,000
THIS PROSPECTUS IN CONNECTION WITH THE OFFERING                                 SHARES AND 500,000 WARRANTS
CONTAINED HEREIN, AND IF GIVEN OR MADE, SUCH                                    BY A SELLING SECURITYHOLDER
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED
UPON.  THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER                             PLAY CO. TOYS &
TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY OF                             ENTERTAINMENT CORP
THE SECURITIES OFFERED HEREBY IN ANY STATE TO ANY
PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH AN
OFFER.  THE DELIVERY OF THIS PROSPECTUS AT ANY TIME
DOES NOT IMPLY THAT THE INFORMATION STATED IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE
HEREOF.

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

                       TABLE OF CONTENTS
                                   July , 1997
PROSPECTUS SUMMARY............................................

RISK FACTORS..................................................

DIVIDEND POLICY...............................................

USE OF PROCEEDS...............................................

CAPITALIZATION................................................

   
MANAGEMENT'S DISCUSSION AND ANALYSIS
 OF FINANCIAL CONDITION AND RESULTS OF                                          WEST AMERICA SECURITIES CORP.
 OPERATIONS...................................................

MARKET FOR COMMON EQUITY......................................

BUSINESS......................................................

MANAGEMENT....................................................

PRINCIPAL SECURITYHOLDERS.....................................

PLAN OF DISTRIBUTION FOR THE SECURITIES OF....................
THE SELLING SECURITYHOLDER....................................

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................

DESCRIPTION OF
SECURITIES ...................................................

UNDERWRITING..................................................

LEGAL OPINIONS................................................

EXPERTS.......................................................

CHANGE IN COMPANY'S CERTIFYING ACCOUNTANTS....................

AVAILABLE INFORMATION.........................................

INDEX TO FINANCIAL STATEMENTS.............................F-0

</TABLE>


UNTIL  (25  DAYS  AFTER  THE  DATE OF THIS  PROSPECTUS)  ALL  DEALERS  EFFECTING
TRANSACTIONS IN THE REGISTERED SECURITIES,  WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A  PROSPECTUS.  THIS IS IN ADDITION TO
THE  OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
    






                                       48



<PAGE>





                                      II-1


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers.

         As permitted  under the Delaware  General  Business  Law, the Company's
Certificate  of  Incorporation  and  By-Laws  provide for  indemnification  of a
Director or Officer under certain  circumstances  against  reasonable  expenses,
including  attorneys' fees, actually and necessarily incurred in connection with
the defense of an action  brought  against him by reason of his being a Director
or  Officer.  In  addition,  the  Company's  charter  documents  provide for the
elimination  of  Directors'  liability  to the Company or its  stockholders  for
monetary  damages  except  in  certain  instances  of  bad  faith,   intentional
misconduct, a knowing violation of law, or illegal personal gain.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended (the "Act"),  may be permitted to  Directors,  Officers,
and  controlling  persons of the  Company  pursuant to any  charter,  provision,
by-law,  contract,  arrangement,  statute,  or  otherwise,  the Company has been
advised  that in the opinion of the  Securities  and Exchange  Commission,  such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Company of expenses incurred or
paid by a  Director,  Officer,  or  controlling  person  of the  Company  in the
successful defense of any such action,  suit, or proceeding) is asserted by such
Director,  Officer,  or controlling person of the Company in connection with the
Securities being registered pursuant to this Registration Statement, the Company
will,  unless in the  opinion of its  counsel  the  matter  has been  settled by
controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  by such
court of such issue.

Item 25.  Other Expenses of Issuance and Distribution.

Registration Fee ....................   $     4,896.16
NASD Filing Fee .....................         1,920.00
NASDAQ SmallCap Market Fee ..........        10,000.00
Pacific Stock Exchange ..............        20,000.00
Printing and Engraving ..............        40,000.00
Legal Fees and Expenses .............       100,000.00
Accounting Fee and Expenses .........        25,000.00
Transfer Agent and Warrant Agent Fees         2,000.00
State Filing Fees and Blue
  Sky Expenses ......................        33,000.00
Underwriter's non-accountable
  expense allowance .................        94,500.00
Miscellaneous .......................         3,683.84
                                        -----------
Total ...............................   $335,000.00 (1)



(1)      Estimated.

                                       F-8


<PAGE>

Item 26.  Recent Sales of Unregistered Securities.



         The sales of securities of the Company described below were exempt from
registration  under the Act, in reliance upon the exemption  afforded by Section
4(2)  of  the  Act  for  transactions  not  involving  a  public  offering.  All
certificates evidencing such sales bear an appropriate restrictive legend.



         In August 1996, the one share of Series D Preferred Stock was converted
into 1,157,028  shares of the Company's Common Stock based on the initial amount
of the debt divided by the average price of the shares for a 90 day period prior
to the  conversion.  This was  performed in order for American Toys to spin such
shares off to its stockholders and divest itself of its interest in the Company.



         From October 1996 to June 1997, EACC exercised its option and purchased
an  aggregate of 3,562,070  shares of the Series E Class I Preferred  Stock,  of
which 361,500 shares were converted into shares of Common Stock..



         In June 1997,  the  Company  issued  20,000  shares of Common  Stock to
Klarman & Associates for legal fees of $500.



         In July 1997,  for proceeds of  $550,000,  the Company  issued  250,000
shares of the Series E Stock and 500,000 Warrants in a private transaction.





Item 27.  Exhibits.



         All exhibits,  except those  designated with an asterisk (*), which are
filed  herewith,  previously  have  been  filed  with the  Commission  either in
connection  with  the  Company's  Registration  Statement  on Form  SB-2,  dated
November 2, 1994, under file No.  33-81940-NY  ("Initial  SB-2"), or pursuant to
the referenced Exchange Act report and pursuant to 17 C.F.R.  ss.230.411 and are
incorporated by reference herein.
<TABLE>
<CAPTION>



<S>                                 <C>                               
  1.1*                     -        Form of Underwriting Agreement.
  3.1                      -        Certificate of Incorporation of the Company dated June 15, 1995 (Incorporated
                                    by reference into herein from Initial SB-2).
  3.2*                     -        Amendment to Certificate of Incorporation of the Company, filed July 2, 1997.
  3.3                      -        By-Laws of the Company (Incorporated by reference into herein from Initial SB-
                                    2).
  4.1                      -        Specimen Common Stock Certificate (Incorporated by
                                    reference herein from the Initial SB-2).
  4.2                      -        Specimen Warrant Certificate.
  4.3                      -        Specimen Series E Preferred Stock Certificate.
  4.4                      -        ESOP Plan (incorporated by reference herein from the
                                    Initial SB-2).
  4.5                      -        Form of Warrant Agreement between the Company, the
                                    Underwriter and Continental Stock Transfer & Trust
                                    Company.
<PAGE>
  5.0                      -        Opinion of Klarman & Associates
10.22                      -        Lease Agreement for Store-Escondido (incorporated by reference herein from
                                    the Initial SB-2).
10.23                      -        Lease Agreement for Store-Convoy (incorporated by reference herein from the
                                    Initial SB-2).
10.26                      -        Lease Agreement for Store-Chula Vista (incorporated by reference herein from
                                    the Initial SB-2).
10.27                      -        Lease Agreement for Store-El Cajon (incorporated by reference herein from the
                                    Initial SB-2).
10.29                      -        Lease Agreement for Store-Simi Valley (incorporated by reference herein from
                                    the Initial SB-2).
10.30                      -        Lease Agreement for Store-Encinitas (incorporated by reference herein from the
                                    Initial SB-2).
10.31                      -        Lease Agreement for Store-San Dimas (incorporated by reference herein from
                                    the Initial SB-2).
10.33                      -        Lease Agreement for Store-Rialto (incorporated by reference herein from the
                                    Initial SB-2).
10.34                      -        Lease Agreement for Store-Redlands (incorporated by reference herein from the
                                    Initial SB-2).
10.35                      -        Lease Agreement for Store-Rancho Cucamonga (incorporated by reference
                                    herein from the Initial SB-2).
10.36                      -        Lease Agreement for Store-Woodland Hills (incorporated by reference herein
                                    from the Initial SB-2).
10.37                      -        Lease Agreement for Warehouse-Executive Offices (incorporated by reference
                                    herein from the Initial SB-2).
10.38                      -        Lease Agreement for Store-Pasadena (incorporated by reference herein from the
                                    Initial SB-2).
10.38(a)                   -        Lease Agreement for Store-Whittier (incorporated by reference herein from the
                                    Initial SB-2).
10.41                      -        The Company Incentive Stock Option Plan (incorporated by reference herein
                                    from the Initial SB-2).
10.43                      -        Lease Agreement for Store-Lakewood (incorporated by reference herein from
                                    the Initial SB-2).
10.44                      -        Lease Agreement for Store-Corona Plaza (incorporated by reference herein from
                                    the Initial SB-2).
10.50                      -        Extension of Warehouse Lease (incorporated by reference herein from the Initial
                                    SB-2).
10.65                      -        Direct  delivery  Purchase  Agreement  between  the
                                    Company and Camp Pendleton (incorporated by reference
                                    herein from the Initial SB-2).
10.66                      -        Direct  delivery  Purchase  Agreement  between  the
                                    Company  and  MCRD,   San  Diego   (incorporated   by
                                    reference herein from the Initial SB-2).
10.75                     -         Asset Purchase Agreement for the purchase of Toys International
                                    (incorporated by reference herein to exhibit 10.75 of  the Company's
                                    10-QSB for the period ended December 31, 1995 filed with the
                                    Commission.
10.76                      -        Lease Agreement for Store-Riverside International (incorporated by

                                       F-8



<PAGE>
                                    reference  herein to exhibit  10.76 of the  Company's
                                    10-KSB for the year ended March  31,1997,  filed with
                                    the Commission).
10.77                      -        Lease Agreement for Store-Santa Clarita International (incorporated by
                                    reference herein to exhibit 10.77 of  the Company's 10-KSB for the year
                                    ended March 31, 1997, filed with the Commission).
10.78                      -        Lease Agreement for Store - South Coast Plaza International
                                    (incorporated by reference herein to exhibit 10.78 of  the Company's
                                    10-KSB for the year ended March 31,1997, filed with the Commission).
10.79                      -        Lease Agreement for Store - Century City International (incorporated by
                                    reference herein to exhibit 10.79 of  the Company's 10-KSB for the year
                                    ended March 31, 1997, filed with the Commission).
10.80                      -        Lease Agreement for Store - Crystal Court International (incorporated by
                                    reference herein to exhibit 10.80 of  the Company's 10-KSB for the year
                                    ended March 31, 1997, filed with the Commission).
10.81                      -        Lease Agreement for Store - Orange County (incorporated by reference
                                    herein to exhibit (i)
                                    of  the Company's 10-QSB/A-1 for the period ended September 30, 1995 filed with the Commission).
10.82                      -        Loan and Security Agreement with by and between Congress Financial
                                    Corporation (Western) as Lender and Play Co. Toys as Borrower dated
                                    February 1, 1996 (incorporated by reference herein to exhibit (i) of the
                                    Company's  10-QSB for the period  ended  December 31,
                                    1995).
10.82(a)*                  -        Amendment No. 4 to Loan and Security Agreement with Congress.
10.83                      -        Stock Purchase Option Agreement with Europe America Capital
                                    Corporation for Series E Preferred Stock (incorporated by reference
                                    herein to exhibit (ii) of the Company's 10-QSB for the period ended
                                    December 31, 1995).
10.84                      -        Stock Purchase Option Agreement with Europe America Capital
                                    Corporation for Common Stock (incorporated by reference herein to
                                    exhibit (iii) of the Company's 10-QSB for the period ended December
                                    31,1995).
10.85                      -        Lease Agreement for Store - Mission Viejo (incorporated by reference
                                    herein to exhibit (iv) of the Company's 10-QSB for the period ended
                                    December 31, 1995).
10.86*                     -        Subscription Agreement between the Company and Volcano Trading
                                    Limited dated June 30, 1997.
16.01                      -        Letter from BDO Seidman, LLP (incorporated by reference herein to
                                    Form 8-K dated February 20, 1997).
23.01*                     -        Consent of Haskell & White
23.02                      -        Consent of Klarman & Associates, is contained in their opinion filed as exhibit
                                    5.0 to this Registration Statement.
</TABLE>

Item 28.  Undertakings.



         The undersigned Registrant hereby undertakes:



     (1) To file,  during any period in which  offers or sales are being made, a
Post-Effective

                                       F-8



<PAGE>

Amendment to this Registration Statement:



     (i)  To  include  any  prospectus  required  by  Section  10(a)(3)  of  the
Securities Act of 1933, as amended (the "Act");



     (ii) To reflect in the  prospectus  any facts or events  arising  after the
effective date of the Registration  Statement (or the most recent Post-Effective
Amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the Registration  Statement;
and



     (iii) To  include  any  material  information  with  respect to the plan of
distribution  not  previously  disclosed  in the  Registration  Statement or any
material change to such information in the Registration Statement, including but
not limited to any addition or deletion of a managing Underwriter.



     (2) That, for the purpose of determining  any liability under the Act, each
such Post-Effective Amendment shall be deemed to be a new Registration Statement
relating to the securities offered therein,  and the offering of such securities
at the time shall be deemed to be the initial bona fide offering thereof.



     (3) To remove from registration by means of Post-Effective Amendment any of
the securities  being  registered  which remain unsold at the termination of the
offering.



     (4) That, for the purpose of determining  any liability under the Act, each
such Post-Effective Amendment that contains a form of prospectus shall be deemed
to be a new Registration  Statement  relating to the securities offered therein,
and the  offering  of such  securities  at that  time  shall be deemed to be the
initial bona fide offering thereof.



     The undersigned  Registrant hereby undertakes to provide to the Underwriter
at the closing  specified in the  Underwriting  Agreement,  certificates in such
denominations  and  registered in such names as required by the  Underwriter  to
permit prompt delivery to each purchaser.



     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted  to  Directors,  Officers,  and  controlling  persons of the  Company,
pursuant to the foregoing provisions, or otherwise, the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Company of expenses incurred or
paid by a  Director,  Officer,  or  controlling  person  of the  Company  in the
successful  defense of any  action,  suit,  or  proceeding)  is asserted by such
Director, Officer, or controlling person in connection with the Securities being
registered,  the Company  will,  unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue by such court. See Item 24.





                                      F-8



<PAGE>


                                   SIGNATURES



         Pursuant to the  requirements of the Securities Act of 1933, as amended
the Registrant certifies that it has reasonable grounds to believe that it meets
all  the  requirements  for  filing  on  Form  SB-2  and has  duly  caused  this
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly authorized in New York, New York on the 21st day of July, 1997.





                                             PLAY CO. TOYS & ENTERTAINMENT CORP.





                                                           By: \s\ Richard Brady

                                                                  Richard Brady,

                                                         Chief Executive Officer





         Pursuant to the  requirements of the Securities Act of 1933 as amended,
this  Registration  Statement has been signed below by the following  persons in
the capacities and on the dates indicated.



<TABLE>
<CAPTION>




<S>                                <C>                                          <C>   
\s\ Harold Rashbaum                Chairman of the Board                        07/21/97
Harold Rashbaum                                                                 Date





\s\ Richard Brady                  Chief Executive Officer,                     07/21/97
Richard Brady                      President and Director                       Date





\s\ James B. Frakes                Chief Financial Officer                      07/21/97
James B. Frakes                    and Secretary                                Date







\s\ Sheikhar Boodram               Director                                     07/21/97
Sheikhar Boodram                                                                Date
</TABLE>

                                   Exhibit 1.1

                         Form of Underwriting Agreement


<PAGE>








                       PLAY CO. TOYS & ENTERTAINMENT CORP.

                   750,000 Shares of Series E Preferred Stock
                                       and
         1,500,000 Redeemable Series E Preferred Stock Purchase Warrants

                             UNDERWRITING AGREEMENT


                             _____________ ___, 1997



West America Securities Corp.
4510 E. Thousand Oaks Blvd.
Suite 100
West Lake Village, CA 91362

Dear Sirs:

     PLAY CO. TOYS & ENTERTAINMENT CORP., a Delaware corporation (the "Company")
hereby confirms the agreement made with respect to the retention of West America
Securities  Corp. (the  "Underwriter")  as the exclusive agent of the Company to
publicly offer and sell,  pursuant to the terms of this  Underwriting  Agreement
(the  "Agreement"),  an aggregate of 750,000 shares of Series E Preferred Stock,
$.001 par value per share  (the  "Series  E  Preferred  Stock"),  and  1,500,000
redeemable  Series E Preferred  Stock  purchase  warrants (the  "Warrants,"  and
collectively with the Series E Preferred Stock, the "Securities") of the Company
on a  "best  efforts,  all or  none"  basis.  The  offering  of  the  Securities
contemplated hereby may sometimes be referred to as the "Offering."

         1.       Description of the Securities.

                  (a)      The Warrants.

         Each  Warrant  entitles  the holder  thereof to  purchase  one share of
Series  E  Preferred  Stock  at a price of  $5.00  for a  period  of four  years
commencing  one year from the date the  Offering  closes (the  "Closing  Date"),
subject to prior  redemption  by the  Company.  The shares of Series E Preferred
Stock issuable upon the exercise of the Warrants are hereinafter  referred to as
the "Warrant Shares."

         The Warrants are redeemable by the Company at any time,  commencing one
year from the Closing Date, upon 30 days' prior notice, at a redemption price of
$.05 each,  provided that the closing bid quotation of the Series E Stock for at
least 20 consecutive  trading days, ending on the third day prior to the date on
which the Company gives notice,  has been at least 170% of the exercise price of
the Warrants being redeemed.  The Warrants will remain exercisable during the 30
day notice period.

                  (b)      Underwriter's Warrants. Intentionally left blank.


<PAGE>

         2.       Representations and Warranties of the Company.

         The Company represents and warrants to the Underwriter that:

     (a) The Company has filed with the Securities and Exchange  Commission (the
"Commission"), a registration statement on Form SB-2 (File No. 333- ), including
any  related  preliminary  prospectus   ("Preliminary   Prospectus"),   for  the
registration of the Securities under the Securities Act of 1933 (the "Act"). The
Company will file further amendments to said registration  statement in the form
to be delivered to you and will not, before the registration  statement  becomes
effective,  file any other amendment thereto to which you shall have objected in
writing after having been furnished  with a copy thereof.  Except as the context
may otherwise require, such registration statement, as amended, on file with the
Commission at the time the registration  statement becomes effective  (including
the prospectus,  financial statements, exhibits and all other documents filed as
a part thereof or incorporated therein), is hereinafter called the "Registration
Statement",  and the prospectus,  in the form filed with the Commission pursuant
to Rule 424(b) of the General Rules and Regulations of the Commission  under the
Act (the "Regulations") or, if no such filing is made, the definitive prospectus
used in the Offering,  is hereinafter  called the "Prospectus".  The Company has
delivered  to you  copies  of each  Preliminary  Prospectus  as  filed  with the
Commission and has consented to the use of such copies for purposes permitted by
the Act.

                  (b) The  Commission  has not issued any orders  preventing  or
suspending  the  use  of  any  Preliminary  Prospectus,   and  each  Preliminary
Prospectus has conformed in all material  respects with the  requirements of the
Act and has not included any untrue  statement of a material  fact or omitted to
state any material fact  required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not  misleading,  subject to the  provisions  set forth below and except as such
untrue  statement  or omission  has been cured in the a  subsequent  preliminary
prospectus or in the final prospectus.

                  (c) When the Registration  Statement  becomes  effective under
the  Act  and at  all  times  subsequent  thereto  including  the  Closing  Date
(hereinafter  defined) and for such longer  periods as in the opinion of counsel
for the Underwriter, a Prospectus is required to be delivered in connection with
the sale of the Securities by the Underwriter,  the  Registration  Statement and
Prospectus,  and any amendment thereof or supplement  thereto,  will contain all
material  statements  which are required to be stated therein in accordance with
the Act and the  Regulations,  and will in all material  respects conform to the
requirements  of the Act and  the  Regulations,  and  neither  the  Registration
Statement nor the  Prospectus,  nor any amendment or  supplement  thereto,  will
contain any untrue  statement  of a material  fact or omit to state any material
fact required to be stated therein or necessary to make the statements  therein,
in light of the  circumstances  under  which  they were  made,  not  misleading;
provided,  however,  that this  representation  and  warranty  does not apply to
statements or omissions  made in reliance  upon and in  conformity  with written
information  furnished  to the Company by you,  for use in  connection  with the
preparation of the  Registration  Statement or  Prospectus,  or in any amendment
thereof or supplement  thereto.  It is understood  that the statements set forth
under the  heading  "Underwriting"  in the  Prospectus  with  respect to (i) the
amounts  of  the  selling  concession;  (ii)  the  identity  of  counsel  to the
Underwriter  under the  heading  "Legal  Matters";  and  (iii)  the  information
concerning the NASD  affiliation of the  Underwriter  constitute for purposes of
this  Section the only  information  furnished in writing by or on behalf of the
Underwriter for inclusion in the Registration  Statement and Prospectus,  as the
case may be.
<PAGE>

                  (d)  The  Company  and  each  of  its  subsidiaries   (each  a
"Subsidiary") are, and at the Closing Date will be, corporations duly organized,
validly  existing and in good  standing  under the laws of the  jurisdiction  of
their incorporation. The Company and each of its Subsidiaries are duly qualified
or licensed and in good standing as foreign corporations in each jurisdiction in
which their  ownership or leasing of any  properties  or the  character of their
operations requires such qualification or licensing,  except those jurisdictions
in which the failure to so qualify would not have a material adverse effect. The
Company and each of its  Subsidiaries  have all requisite  corporate  powers and
authority,  and, except as set forth in the Registration Statement,  the Company
and  each of its  Subsidiaries  and  their  employees'  have  all  material  and
necessary authorizations,  approvals, orders, licenses, certificates and permits
of and from all  governmental  regulatory  officials  and bodies to own or lease
their  properties and conduct their  businesses as described in the  Prospectus,
and the Company and each of its  Subsidiaries  are doing  business and have been
doing  business  during the period  described in the  Registration  Statement in
compliance with all such material authorizations,  approvals,  orders, licenses,
certificates and permits and all material  federal,  state and local laws, rules
and  regulations   concerning  the  businesses  in  which  the  Company  or  its
Subsidiaries  are  engaged.  The  disclosures  in  the  Registration   Statement
concerning the effects of federal,  state and local  regulation on the Company's
or its Subsidiaries'  businesses as currently  conducted and as contemplated are
correct in all material  respects and do not omit to state a material  fact. The
Company has all corporate  power and authority to enter into this  Agreement and
carry  out  the   provisions   and   conditions   hereof,   and  all   consents,
authorizations,  approvals and orders required in connection therewith have been
obtained or will have been obtained prior to the Closing Date.

     (e) This Agreement has been duly and validly authorized and executed by the
Company.  The  Securities  (including  the  Series  E  Preferred  Stock  and the
Warrants), the Warrant Shares have been duly authorized (and, in the case of the
Series E Preferred  Stock and the Warrant  Shares,  have been duly  reserved for
issuance) and, when issued and paid for in accordance  with this Agreement (and,
in the case of the Warrant Shares,  upon exercise of the Warrants and payment to
the Company of the exercise price  therefor),  the Series E Preferred  Stock and
Warrant Shares will be validly issued, fully paid and non-assessable; the Series
E Preferred  Stock,  Warrants and Warrant Shares are not and will not be subject
to the  preemptive  rights of any  stockholder of the Company and conform and at
all times up to and  including  their  issuance  will  conform  in all  material
respects to all  statements  with regard thereto  contained in the  Registration
Statement and Prospectus;  and all corporate action required to be taken for the
authorization,  issuance and sale of the Series E Preferred Stock,  Warrants and
Warrant  Shares  has been  taken,  and this  Agreement  constitutes  a valid and
binding obligation of the Company,  enforceable in accordance with its terms, to
issue and sell, upon exercise in accordance  with the terms thereof,  the number
and kind of securities called for thereby.

                  (f) The consummation of the transactions  contemplated by this
Agreement and the fulfillment of the terms hereof will not result in a breach or
violation of any of the terms or provisions  of, or constitute a default  under,
the Certificate of Incorporation, as amended, or Bylaws of the Company or any of
its  Subsidiaries or of any evidence of indebtedness,  lease,  contract or other
agreement or  instrument  to which the Company or any of its  Subsidiaries  is a
party  or by  which  the  Company  or any of its  Subsidiaries  or any of  their
properties is bound,  or under any applicable law, rule,  regulation,  judgment,
order or decree of any government,  professional  advisory body,  administrative
agency or court,  domestic or foreign,  having  jurisdiction over the Company or
any of its  Subsidiaries  or their  properties,  or  result in the  creation  or
imposition  of any lien,  charge or  encumbrance  upon any of the  properties or
assets of the  Company or any of its  Subsidiaries;  and no  consent,  approval,
authorization or order of any court or governmental or other  regulatory  agency
or  body  is  required  for  the  consummation  by  the  Company  or  any of its
Subsidiaries of the transactions on their part herein contemplated,  except such
as may be  required  under the Act or under state  securities  or blue sky laws,
except where a breach,  violation  or failure to obtain such  consent  would not
have a material  adverse effect upon the business or operation of the Company or
its Subsidiaries.
<PAGE>

                  (g)  Subsequent  to the date hereof,  and prior to the Closing
Date the Company will not issue or acquire any equity securities except that the
Company may make short-term investments as contemplated in the "Use of Proceeds"
section of the Prospectus.  Except as described in the  Registration  Statement,
the Company does not have,  and at the Closing  Date will not have,  outstanding
any  options  to  purchase  or rights  or  warrants  to  subscribe  for,  or any
securities or obligations  convertible  into, or any contracts or commitments to
issue or sell shares of its  Preferred  Stock,  Series E Preferred  Stock or any
such options, warrants, convertible securities or obligations.

                  (h) The financial statements and notes thereto included in the
Registration  Statement and the Prospectus fairly present the financial position
and the results of operations of the Company at the respective dates and for the
respective periods to which they apply; and such financial  statements have been
prepared  in  conformity   with  generally   accepted   accounting   principles,
consistently applied throughout the periods involved.

                  (i)  Except as set forth in the  Registration  Statement,  the
Company and each  Subsidiary  are not,  and at the Closing  Date will not be, in
violation or breach of, or default in, the due performance and observance of any
term,  covenant or condition of any indenture,  mortgage,  deed of trust,  note,
loan or credit  agreement,  or any other  agreement or instrument  evidencing an
obligation for borrowed money, or any other agreement or instrument to which the
Company or any of its Subsidiaries are a party or by which the Company or any of
its  Subsidiaries  may be bound or to which any of the property or assets of the
Company or any of its  Subsidiaries  are subject,  which  violations,  breaches,
default  or  defaults,  singularly  or in the  aggregate,  would have a material
adverse effect on the Company or any of its  Subsidiaries.  The Company and each
of its  Subsidiaries  have not and will not have  taken any  action in  material
violation of the provisions of the Certificate of Incorporation,  as amended, or
the Bylaws of the Company or its Subsidiaries or any statute or any order,  rule
or regulation of any court or regulatory  authority or governmental  body having
jurisdiction  over or  application  to the  Company or its  Subsidiaries,  their
businesses or properties.

     (j) The Company and each of its Subsidiaries  have, and at the Closing Date
will have, good and marketable  title to all properties and assets  described in
the  Prospectus  as owned  by  them,  free  and  clear  of all  liens,  charges,
encumbrances,  claims,  security  interests,  restrictions  and  defects  of any
material nature  whatsoever,  except such as are described or referred to in the
Prospectus  and liens for taxes  not yet due and  payable.  All of the  material
leases and subleases under which the Company or any of its  Subsidiaries are the
lessor or sublessor of properties or assets or under which the Company or any of
its  Subsidiaries  hold  properties  or assets as  lessee  as  described  in the
Prospectus  are, and will on the Closing Date be, in full force and effect,  and
except as described in the Prospectus,  the Company and its Subsidiaries are not
and will not be in default in respect to any of the terms or  provisions  of any
of such leases or subleases  (which would have a material  adverse effect on the
business,  business  prospects  or  operations  of  the  Company  or  any of its
Subsidiaries taken as a whole), and no claim has been asserted by anyone adverse
to rights of the Company or any of its Subsidiaries as lessor, sublessor, lessee
or sublessee under any of the leases or subleases  mentioned above, or affecting
or questioning  the right of the Company or any of its  Subsidiaries to continue
possession of the leased or subleased premises or assets under any such lease or
sublease except as described or referred to in the  Prospectus,  and the Company
and each of its Subsidiaries owns or leases all such properties as are necessary
to its  operations  as now  conducted  and,  except as  otherwise  stated in the
Prospectus, as proposed to be conducted set forth in the Prospectus (which would
have a material adverse effect on the business, business prospects or operations
of the Company or any of its Subsidiaries taken as a whole).
<PAGE>

                  (k) The authorized,  issued and  outstanding  capital stock of
the Company as of , 1997 and as of the date of the Prospectus is as set forth in
the  Prospectus  under  "Capitalization";  the shares of issued and  outstanding
capital  stock of the Company set forth  thereunder  have been duly  authorized,
validly issued and are fully paid and non-assessable; except as set forth in the
Prospectus,  no options,  warrants or other  rights to purchase,  agreements  or
other  obligations  to issue,  or  agreements  or other  rights to  convert  any
obligation into, any shares of capital stock of the Company have been granted or
entered into by the Company;  and the Series E Preferred Stock, the Warrants and
all  such  options  and  warrants  conform  in  all  material  respects,  to all
statements  relating  thereto  contained  in  the  Registration   Statement  and
Prospectus.

                  (l) Except as  described in the  Prospectus,  the Company does
not own or control any capital stock or securities  of, or have any  proprietary
interest in, or otherwise  participate  in any other  corporation,  partnership,
joint venture, firm, association or business  organization;  provided,  however,
that this provision  shall not be applicable to the  investment,  if any, of the
net proceeds from the sale of the Securities sold by the Company in certificates
of deposits,  savings  deposits,  short-term  obligations  of the United  States
Government, money market instruments or other short-term investments.

                  (m)  Haskell & White LLP who has given its  report on  certain
financial  statements filed and to be filed with the Commission as a part of the
Registration  Statement,  which are  incorporated  in the  Prospectus,  are with
respect to the Company,  independent  public  accountants as required by the Act
and the Rules and Regulations.

                  (n) Subsequent to the respective dates as of which information
is given  in the  Registration  Statement  and  Prospectus,  and  except  as may
otherwise be indicated or  contemplated  herein or therein,  the Company has not
(i) issued any  securities  or incurred any liability or  obligation,  direct or
contingent,  for borrowed money; or (ii) entered into any transaction other than
in the ordinary  course of business;  or (iii)  declared or paid any dividend or
made any other distribution on or in respect to its capital stock.

                  (o) There is no litigation or governmental  proceeding pending
or to the  knowledge of the Company or any  Subsidiary  threatened  against,  or
involving  the  properties  or business of the Company or any  Subsidiary  which
might  materially  adversely  affect the value,  assets or the  operation of the
properties or the business of the Company or any Subsidiary,  except as referred
to in the Prospectus.  Further,  except as referred to in the Prospectus,  there
are no pending actions, suits or proceedings related to environmental matters or
related to discrimination on the basis of age, sex, religion or race, nor is the
Company or any Subsidiary charged with or, to its knowledge, under investigation
with respect to any violation of any statutes or  regulations  of any regulatory
authority  having  jurisdiction  over its business or  operations,  and no labor
disturbances by the employees of the Company or any Subsidiary  exist or, to the
knowledge of the Company or any Subsidiary, have been threatened.

                  (p) The Company has, and at the Closing Date will have,  filed
all necessary federal, state and foreign income and franchise tax returns or has
requested  extensions  thereof  (except in any case where the failure to so file
would not have a material adverse effect on the Company), and has paid all taxes
which it  believes  in good faith were  required to be paid by it except for any
such tax that currently is being  contested in good faith or as described in the
Prospectus.

<PAGE>
                  (q) The Company has not at any time (i) made any  contribution
to any  candidate  for political  office,  or failed to disclose  fully any such
contribution,  in  violation  of law,  or (ii) made any  payment  to any  state,
federal,  foreign  governmental or professional  regulatory  agency,  officer or
official  or  other  person  charged  with  similar   public,   quasi-public  or
professional regulatory duties, other than payments or contributions required or
allowed by applicable law.

                  (r) Except as set forth in the Registration  Statement, to the
knowledge  of the  Company,  neither the  Company nor any of officer,  director,
employee  or agent of the  Company has made any payment or transfer of any funds
or assets  of the  Company  or  conferred  any  personal  benefit  by use of the
Company's assets or received any funds,  assets or personal benefit in violation
of  any  law,  rule  or  regulation,  which  is  required  to be  stated  in the
Registration   Statement  or  necessary  to  make  the  statements  therein  not
misleading.

                  (s) On the Closing Date all  transfer or other  taxes,  if any
(other than income tax) which are required to be paid,  and are due and payable,
in connection with the sale and transfer of the Securities by the Company to the
Underwriters  will have been fully paid or  provided  for by the  Company as the
case may be, and all laws imposing such taxes will have been fully complied with
in all material respects.

                  (t) There are no contracts  or other  documents of the Company
which are of a character required to be described in the Registration  Statement
or Prospectus or filed as exhibits to the Registration  Statement which have not
been so described or filed.

                  (u) The Company will apply the net  proceeds  from the sale of
the  Securities  sold by it for the  purposes and in the manner set forth in the
Registration Statement and Prospectus under the heading "Use of Proceeds."

                  (v) The  Company  maintains  a system of  internal  accounting
controls  sufficient to provide  reasonable  assurance that (1) transactions are
executed in accordance with  management's  general or specified  authorizations;
(2)  transactions  are recorded as necessary to permit  preparation of financial
statements in conformity with generally  accepted  accounting  principles and to
maintain  accountability  for assets;  (3) access to assets is permitted only in
accordance with  management's  general or specific  authorizations;  and (4) the
recorded   accountability  for  assets  is  compared  with  existing  assets  at
reasonable  intervals  and  appropriate  action  is taken  with  respect  to any
differences.

                  (w)  Except as set forth in the  Prospectus,  no holder of any
securities  of  the  Company  has  the  right  to  require  registration  of any
securities because of the filing or effectiveness of the Registration Statement.

                  (x) The Company has not taken and at the Closing Date will not
have taken,  directly or indirectly,  any action designed to cause or result in,
or which has  constituted  or which might  reasonably be expected to constitute,
the  stabilization  or manipulation of the price of the Series E Preferred Stock
or the Warrants to facilitate the sale or resale of such securities.

                  (y) To the  Company's  knowledge,  there  are  no  claims  for
services in the nature of a finder's origination fee with respect to the sale of
the Securities hereunder, except as set forth in the Prospectus.

                  (z)  Other  than the  right of first  refusal  granted  by the
Company to the Underwriter  (as set forth in Section 3(aa) hereof),  no right of
first refusal exists with respect to any sale of securities by the Company.

                  (aa) No statement,  representation,  warranty or covenant made
by the Company in this Agreement or made in any certificate or document required
by this  Agreement to be delivered to  Underwriter  was, when made, or as of the
Closing  Date or as of the Option  Closing Date will be  materially  inaccurate,
untrue or incorrect.

<PAGE>

         3.       Covenants of the Company.

         The Company covenants and agrees that:

                  (a) It will deliver to the  Underwriter,  without charge,  two
conformed  copies  of  each  Registration  Statement  and of each  amendment  or
supplement thereto, including all financial statements and exhibits.

                  (b) The Company has delivered to the Underwriter,  and each of
the Selected Dealers (as hereinafter  defined) without charge, as many copies as
have been requested of each  Preliminary  Prospectus  heretofore  filed with the
Commission in accordance  with and pursuant to the  Commission's  Rule 430 under
the Act and will  deliver  to the  Underwriter  and to  others  whose  names and
addresses are furnished by the Underwriter or a Selected Dealer, without charge,
on the Effective  Date, and thereafter  from time to time during such reasonable
period as you may request if, in the opinion of counsel for the Underwriter, the
Prospectus  is required by law to be delivered in  connection  with sales by the
Underwriter or a dealer,  as many copies of the Prospectus (and, in the event of
any  amendment  of  or  supplement  to  the  Prospectus,   of  such  amended  or
supplemented  Prospectus)  as the  Underwriter  may  request  for  the  purposes
contemplated by the Act. The Company will take all necessary  actions to furnish
to  whomever  directed  by  the  Underwriter,  when  and  as  requested  by  the
Underwriter,  all  necessary  documents,  exhibits,  information,  applications,
instruments  and  papers as may be  reasonably  required  or, in the  opinion of
counsel to the Underwriter desirable,  in order to permit or facilitate the sale
of the Securities.

                  (c) The Company has  authorized  the  Underwriter  to use, and
make available for use by prospective dealers, the Preliminary  Prospectus,  and
authorizes the  Underwriter,  all dealers selected by you in connection with the
distribution of the Securities  (the "Selected  Dealers") to be purchased by the
Underwriter  and all dealers to whom any of such  Securities  may be sold by the
Underwriter or by any Selected  Dealer,  to use the Prospectus,  as from time to
time amended or  supplemented,  in connection with the sale of the Securities in
accordance with the applicable provisions of the Act, the applicable Regulations
and applicable state law, until completion of the distribution of the Securities
and for such  longer  period as you may  request if the  Prospectus  is required
under  the  Act,  the  applicable  Regulations  or  applicable  state  law to be
delivered in connection  with sales of the Securities by the  Underwriter or the
Selected Dealers.

                  (d) The  Company  will  use its  best  efforts  to  cause  the
Registration  Statement  to become  effective  and will  notify the  Underwriter
immediately,  and  confirm  the  notice in  writing:  (i) when the  Registration
Statement or any post-effective amendment thereto becomes effective; (ii) of the
issuance by the  Commission  of any stop order or of the  initiation,  or to the
best of the Company's  knowledge,  the threatening,  of any proceedings for that
purpose;  (iii) the  suspension of the  qualification  of the Securities and the
Underwriter's  Warrants, or underlying  securities,  for offering or sale in any
jurisdiction or of the initiating, or to the best of the Company's knowledge the
threatening,  of any proceeding for that purpose; and (iv) of the receipt of any
comments from the Commission.  If the Commission shall enter a stop order at any
time,  the Company  will make every  reasonable  effort to obtain the lifting of
such order at the earliest possible moment.

                  (e)  During  the time  when a  prospectus  is  required  to be
delivered under the Act, the Company will comply with all  requirements  imposed
upon it by the Act and the Securities Exchange Act of 1934 (the "Exchange Act"),
as now and  hereafter  amended and by the  Regulations,  as from time to time in
force,  as  necessary to permit the  continuance  of sales of or dealings in the
Securities in accordance with the provisions  hereof and the  Prospectus.  If at
any  time  when a  prospectus  relating  to the  Securities  is  required  to be
delivered  under the Act, any event shall have occurred as a result of which, in

<PAGE>

     the opinion of counsel for the Company or counsel for the Underwriter,  the
Prospectus  as then amended or  supplemented  includes an untrue  statement of a
material fact or omits to state any material fact required to be stated  therein
or necessary to make the statements  therein,  in the light of the circumstances
under which they were made, not misleading, or if it is necessary at any time to
amend the  Prospectus  to comply  with the Act,  the  Company  will  notify  you
promptly and prepare and file with the  Commission an  appropriate  amendment or
supplement  in  accordance  with  Section 10 of the Act and will  furnish to you
copies thereof.

     (f) The Company will endeavor in good faith, in cooperation with you, at or
prior to the time the Registration  Statement becomes effective,  to qualify the
Securities for offering and sale under the  securities  laws or blue sky laws of
such jurisdictions as you may reasonably  designate.  In each jurisdiction where
such  qualification  shall be effected,  the Company will, unless you agree that
such  action  is not at the time  necessary  or  advisable,  file and make  such
statements or reports at such times as are or may  reasonably be required by the
laws of such jurisdiction.

                  (g) The Company will make generally  available to its security
holders, as soon as practicable, but in no event later than the first day of the
fifteenth full calendar month  following the Effective Date of the  Registration
Statement,  an earnings  statement of the Company,  which will be in  reasonable
detail  but which  need not be  audited,  covering  a period of at least  twelve
months beginning after the Effective Date of the Registration  Statement,  which
earnings  statements  shall satisfy the requirements of Section 11(a) of the Act
and the Regulations as then in effect. The Company may discharge this obligation
in accordance with Rule 158 of the Regulations.

                  (h)  During  the  period  of  five  years  commencing  on  the
Effective Date of the  Registration  Statement,  the Company will furnish to its
stockholders an annual report  (including  financial  statements  audited by its
independent  public  accountants),  in reasonable  detail,  and, at its expense,
furnish each of the Underwriters (i) within 90 days after the end of each fiscal
year, or as soon  thereafter as is practicable,  of the Company,  a consolidated
balance sheet of the Company and its  consolidated  subsidiaries  and a separate
balance  sheet of each  subsidiary  of the Company the accounts of which are not
included in such  consolidated  balance sheet as of the end of such fiscal year,
and consolidated  statements of operations,  stockholders' equity and cash flows
of the Company and its  consolidated  subsidiaries  and separate  statements  of
operations,  stockholders'  equity and cash flows of each of the subsidiaries of
the  Company  the  accounts  of  which  are not  included  in such  consolidated
statements,  for the  fiscal  year then ended all in  reasonable  detail and all
certified  by  independent  accountants  (within  the meaning of the Act and the
Regulations),  (ii)  within 45 days  after  the end of each of the  first  three
fiscal  quarters of each fiscal year,  similar  balance  sheets as of the end of
such fiscal quarter and similar statements of operations,  stockholders'  equity
and cash flows for the fiscal quarter then ended, all in reasonable  detail, and
subject  to year  end  adjustment,  all  certified  by the  Company's  principal
financial officer or the Company's  principal  accounting officer as having been
prepared in accordance with generally accepted accounting  principles applied on
a consistent  basis,  (iii) as soon as  available,  each report  furnished to or
filed  with the  Commission  or any  securities  exchange  and each  report  and
financial statement furnished to the Company's  shareholders  generally and (iv)
as soon as available,  such other material as the  Underwriter  may from time to
time reasonably request regarding the financial  condition and operations of the
Company.

                  (i) For a period of eighteen months from the Closing Date, the
Company, at its expense, shall cause its regularly engaged independent certified
public accountants to review (but not audit), the Company's financial statements
for each of the first three  quarters  prior to the  announcement  of  quarterly
financial information, the filing of the Company's 10-Q quarterly report and the
mailing of quarterly financial information to stockholders.
<PAGE>

                  (j)      Intentionally left blank.

                  (k) The  Company  will  deliver  to you prior to  filing,  any
amendment or supplement to the Registration  Statement or Prospectus proposed to
be filed after the  Effective  Date of the  Registration  Statement and will not
file any such amendment or supplement to which you shall reasonably object after
being furnished such copy.

                  (l)  During  the  period  of 120 days  commencing  on the date
hereof,  the  Company  will not at any time take,  directly or  indirectly,  any
action  designed  to, or which will  constitute  or which  might  reasonably  be
expected to cause or result in stabilization or manipulation of the price of the
Securities to facilitate the sale or resale of any of the Securities.

                  (m) The Company will apply the net proceeds  from the Offering
received  by it in  the  manner  set  forth  under  "Use  of  Proceeds"  in  the
Prospectus.

     (n) Counsel for the Company,  the Company's  accountants,  and the officers
and  directors of the Company  will,  respectively,  furnish the  opinions,  the
letters and the certificates  referred to in subsections of Paragraph 10 hereof,
and, in the event that the Company shall file any amendment to the  Registration
Statement  relating  to the  offering  of the  Securities  or any  amendment  or
supplement  to the  Prospectus  relating  to  the  offering  of  the  Securities
subsequent to the Effective Date of the  Registration  Statement,  such counsel,
such accountants, such officers and directors,  respectively,  will, at the time
of such  filing  or at such  subsequent  time as you shall  specify,  so long as
securities   being   registered  by  such  amendment  or  supplement  are  being
underwritten  by the  Underwriter,  furnish to you such  opinions,  letters  and
certificates,  each dated the date of its  delivery,  of the same  nature as the
opinions,  the letters and the certificates referred to in said Paragraph 10, as
you may  reasonably  request,  or, if any such opinion or letter or  certificate
cannot be furnished by reason of the fact that such counsel or such  accountants
or any such officer or director believes that the same would be inaccurate, such
counsel or such accountants or such officer or director will furnish an accurate
opinion or letter or certificate with respect to the same subject matter.

     (o) The Company will comply with all of the provisions of any  undertakings
contained in the Registration Statement in all material respects.

     (p) The Company will reserve and keep  available  for issuance that maximum
number of its authorized but unissued  shares of Series E Preferred  Stock which
are issuable  upon  exercise of the Warrants and issuable  upon  exercise of the
Underwriter's  Warrants (including the underlying  securities)  outstanding from
time to time.

     (q) Following the Effective Date and from time to time thereafter,  so long
as the Warrants are outstanding, the Company will timely prepare and file at its
sole cost and expense one or more post-effective  amendments to the Registration
Statement  or a new  registration  statement  as  required by law as will permit
Warrant holders to be furnished with a current  prospectus in the event Warrants
are  exercised,  and to use its best  efforts and due  diligence to have same be
declared effective. The Company will deliver a draft of each such post-effective
amendment or new  registration  statement to the  Underwriter  at least ten days
prior to the filing of such post-effective amendment or registration statement.

     (r) Following the Effective  Date and from time to time  thereafter so long
as any of the Warrants remain  outstanding,  the Company will timely deliver and
supply  to  its  warrant  agent  sufficient  copies  of  the  Company's  current
Prospectus,  as  will  enable  such  Warrant  Agent  to  deliver  a copy of such
Prospectus to any Warrant or other holder where such  Prospectus  delivery is by
law required to be made.
<PAGE>

     (s) So long as any of the Warrants  remain  outstanding,  the Company shall
continue  to employ  the  services  of a firm of  independent  certified  public
accountants  reasonably  acceptable to the  Underwriter  in connection  with the
preparation  of the  financial  statements  to be included  in any  registration
statement to be filed by the Company  hereunder,  or any amendment or supplement
thereto  (it being  understood  that  Haskell & White LLP is  acceptable  to the
Underwriter). During the same period, the Company shall employ the services of a
law firm(s)  acceptable to the Underwriter  (it being  understood that Klarman &
Associates  is  acceptable)  in  connection  with all legal work of the Company,
including the preparation of a registration statement to be filed by the Company
hereunder, or any amendment or supplement thereto.

     (t) So long as any of the Warrants  remain  outstanding,  the Company shall
continue to appoint a Warrant  Agent for the  Warrants,  who shall be reasonably
acceptable to the Underwriter.

     (u) The Company agrees that it will, upon the Closing Date, for a period of
no less than three (3) years, engage a designee of the Underwriter as an advisor
(the  "Advisor")  to its Board of  Directors  where such  Advisor  shall  attend
meetings  of the  Board,  receive  all  notices  and  other  correspondence  and
communications  sent by the  Company to members  of its Board of  Directors  and
shall be entitled to receive  compensation  therefor equal to the entitlement of
all  non-employee  directors.  Such  Advisor  shall also be  entitled to receive
reimbursement  for all  reasonable  costs  incurred in attending  such  meetings
including,  but not limited to, food, lodging,  and transportation.  The Company
further agrees that during said three (3) year period, it shall schedule no less
than four (4) formal and "in person"  meetings of its Board of Directors in each
such year and thirty (30) days advance notice of such meetings shall be given to
the Advisor.  Further, during such three (3) year period, the Company shall give
notice to the Underwriter  with respect to any proposed  acquisitions,  mergers,
reorganizations  or other  similar  transactions.  In lieu of the  Underwriter's
right to designate an Advisor,  the Underwriter shall have the right during such
three-year period, in its sole discretion,  to designate one person for election
as a Director of the Company and the Company  will  utilize its best  efforts to
obtain the  election  of such  person who shall be  entitled to receive the same
compensation, expense reimbursements and other benefits set forth above.

         The  Company  agrees to  indemnify  and hold the  Underwriter  and such
Advisor or Director harmless against any and all claims, actions, damages, costs
and  expenses,   and  judgments   arising  solely  out  of  the  attendance  and
participation  of your  designee at any such meeting  described  herein.  In the
event the Company maintains a liability  insurance policy affording coverage for
the acts of its of officers and directors,  it agrees,  if possible,  to include
the Underwriter's designee as an insured under such policy.

                  (v)      Intentionally Left Blank.

                  (w) The Company's  Series E Preferred Stock and Warrants shall
be listed on the Nasdaq SmallCap Market ("Nasdaq"),  or on a stock exchange, not
later than the Closing Date.  Prior to the Closing  Date,  the Company will make
all filings required,  including  registration under the Exchange Act, to obtain
the listing of the Series E Preferred  Stock and Warrants on Nasdaq and any such
exchange,  and will effect and use its best  efforts to maintain  such  listings
(unless the Company is  acquired)  for at least five years from the date of this
Agreement.

                  (x) The Company  will apply for listing in Standard  and Poors
Corporation  Reports or Moodys OTC Guide and shall use its best  efforts to have
the  Company  included  in such  publications  for at least  five years from the
Closing Date.
<PAGE>

                  (y)      Intentionally Left Blank.

                  (z) Except for the issuance of shares of capital  stock by the
Company in  connection  with a  dividend,  recapitalization,  reorganization  or
similar  transactions  or as result  of the  exercise  of  warrants  or  options
disclosed  in  or  issued  or  granted   pursuant  to  plans  disclosed  in  the
Registration Statement,  the Company shall not, for a period of twenty-four (24)
months following the Closing Date, directly or indirectly, offer, sell, issue or
transfer  any shares of its  capital  stock,  or any  security  exchangeable  or
exercisable  for, or convertible  into,  shares of the capital stock or register
any of its capital stock (under any form of  registration  statement,  including
Form S-8),  without the prior  written  consent of the  Representative.  Options
granted  pursuant to plans must be  exercisable  at the fair market value on the
date of grant.

                  (aa) During the three-year period from the Effective Date, the
Underwriter  shall have a right of first refusal to act as  underwriter or agent
of any and all public or private offerings of the securities of the Company,  or
any  successor to or  subsidiary of the Company or any other entity in which the
Company  has  an  equity  interest  (collectively  referred  to  herein  as  the
"Company"), by the Company or any secondary offering of the Company's securities
by any of its  officers,  directors and 5% or greater  stockholders  ("Principal
Stockholders"). The Company has caused such Principal Stockholders to deliver to
the  Underwriter on or before the date of this  Agreement,  an agreement to this
effect,  as it relates to any  proposed  secondary  offering  by such  Principal
Stockholders,  in form and  substance  satisfactory  to the  Underwriter  and to
counsel for the Underwriter.

                  (bb)     Intentionally Left Blank.

                  (cc) The Company will use its best efforts to obtain,  as soon
after the Closing Date as is reasonably  possible,  liability insurance covering
its officers and directors.

                  (dd) The Company agrees that any conflict of interest  arising
between  a  member  of the  Company's  Board of  Directors  and the  Company  in
connection  with such  Director's  dealing with, or obligations to, the Company,
shall be resolved by a vote of the  majority of the  independent  members of the
Board of Directors.

                  (ee) The Company  agrees that it will employ the services of a
financial public relations firm acceptable to the Underwriter for a period of at
least twelve months following the Effective Date.

         4.       Appointment of Agent to Sell the Securities.

     (a) Subject to the terms and  conditions  of this  Agreement,  and upon the
basis of the representations,  warranties,  and agreements herein contained, the
Company hereby appoints the Underwriter as its

<PAGE>
     exclusive agent for a period of 90 days from the Effective Date, subject to
an  extension  by mutual  agreement  of the Company and the  Underwriter  for an
additional  period not to exceed 90 days (the  "Offering  Period"),  to sell the
Securities,  and  the  Underwriter,  on the  basis  of the  representations  and
warranties of the Company herein, accepts such appointment and agrees to use its
best efforts on an "all or none" basis to find  purchasers  for the  Securities.
The price at which the  Underwriter  shall sell the  Securities to the public as
agent for the Company,  shall be $4.00 per share of Series E Preferred Stock and
$.10 per  Warrant,  less an  underwriting  discount of ten percent  (10%) of the
offering price for each  security.  The  Underwriter  may allow a concession not
exceeding  $ per share of -------  Common  Stock and $ per  Warrant to  selected
dealers who are members of the National Association of Securities ------ Dealer,
Inc.  ("NASD"),  and to certain foreign dealers,  but all such sales by selected
dealers shall be made by the Company,  acting through the  Underwriter as agent,
and not for the account of the Underwriter.

                  (b) Provided  that all of the  Securities  offered  hereby are
sold and paid for, the Company agrees to pay the  Underwriter for its expenses a
non-accountable  expense  allowance  equal to 3% of the  gross  proceeds  of the
offering, subject to the provisions of Paragraph 9 herein.

                  (c) It is a condition of this Agreement  that the  Underwriter
shall use its best efforts to sell the Securities on behalf of the Company, that
any and all funds  received  from such sale,  without  any  deduction  therefrom
whatsoever,  including,  but not limited to, any underwriting  commission or any
dealer  concession or  otherwise,  shall be forthwith  deposited  into an escrow
account with Gotham Bank of New York, as Escrow Agent,  pursuant to the terms of
an Escrow Agreement  entered into by and among the Company,  the Underwriter and
the Escrow Agent. In the event all of the Securities offered hereby are not sold
within  the  Offering  Period,  all  funds  will  be  promptly  refunded  to the
subscribes  in  full,   without   deduction   therefrom  or  interest   thereon.
Certificates  will be issued to purchasers  only if the proceeds from all of the
Securities  offered  hereby are released from escrow to the Company.  Until such
time as the funds  have been  released  and the  certificates  delivered  to the
purchasers thereof, such purchasers,  if any, will be deemed subscribers and not
stockholders.  The  funds  in  escrow  will be held  for the  benefit  of  those
subscribers  until  released to the Company and will not be subject to creditors
of the Company or utilized for the expenses of this Offering.  When certificates
for the  Securities are to be issued in the name of a  participating  dealer for
the  benefit  of its  customer,  the  Escrow  Agent may hold such funds with the
dealer reflected as the subscriber.

         5.       Delivery and Payment.

                  (a) In the event all of the Securities offered hereby are sold
during the Offering Period, delivery of the Certificates representing the shares
of Series E Preferred  Stock and Warrants  against  payment  therefor shall take
place at the offices of West America  Securities  Corp., (or at such other place
as may be designated by agreement  between you and the Company),  at 10:00 a.m.,
New York  time,  on such  date  after the  Offering  has been  completed  as the
Underwriter  shall  designate,  on at least five (5) full  business  days' prior
written  notice,  such time and date of payment and  delivery of the  Securities
being herein called the "Closing Date."

                  (b) The Company will make the  certificates  for the shares of
Series  E  Preferred  Stock  and  Warrants  sold  hereunder   available  to  the
Underwriter  for checking at least two full  business  days prior to the Closing
Date at the offices of the Company's  transfer agent. The certificates  shall be
in such names and  denominations as you may request,  at least two full business
days prior to the Closing Date.
<PAGE>

                  (c)  The  cost of  original  issue  tax  stamps,  if  any,  in
connection  with the issuance and delivery of the  Securities  by the Company to
the Underwriter shall be borne by the Company. The Company will pay and hold the
Underwriter, and any subsequent holder of the Securities,  harmless from any and
all liabilities with respect to or resulting from any failure or delay in paying
federal and state stamp taxes,  if any, which may be payable or determined to be
payable in connection  with the original  issuance or sale to the Underwriter of
the Securities or any portions thereof.

         6.       Offering of Securities on Behalf of the Company.

     It is understood that the  Underwriter  proposes to offer the Securities to
the public solely as agent for the Company,  upon the terms and  conditions  set
forth in the Registration Statement.  The Underwriter shall commence making such
offer as agent for the Company on the Effective  Date, or as soon  thereafter as
the Underwriter deems advisable.

         7.       Warrant Solicitation Fee.

         The Company agrees to pay to the Underwriter a fee of five percent (5%)
of the aggregate  exercise price of the Warrants if: (i) the market price of the
Series E Preferred  Stock is greater than the exercise  price of the Warrants on
the date of  exercise;  (ii) the  exercise of the  Warrants  are  solicited by a
member of the NASD; (iii) the Warrants are not held in a discretionary  account;
(iv) the disclosure of compensation arrangements was made both at the tie of the
Offering  and  at  the  time  of  the  exercise  of the  Warrant;  and  (v)  the
solicitation  of the Warrant is not in  violation of  Regulation  M  promulgated
under the Exchange  Act.  The Company  agrees not to solicit the exercise of any
Warrants  other than through the  Underwriter  and will not  authorize any other
dealer to engage in such  solicitation  without the prior written consent of the
Underwriter which will not be unreasonably  withheld.  The Warrant  solicitation
fee will not be paid in a non-solicited transaction.  No Warrant solicitation by
the Underwriter will occur prior to one year from the Effective Date.

         8.       Representations and Warranties of the Underwriter.

         The Underwriter represents and warrants to the Company that:

                  (a)  The  Underwriter  is a  member  in good  standing  of the
National Association of Securities Dealers, Inc., and has complied with all NASD
requirements   concerning  net  capital  and  compensation  to  be  received  in
connection with the Offering.

                  (b) To the  Underwriter's  knowledge,  there are no claims for
services in the nature of a finder's origination fee with respect to the sale of
the  Securities  hereunder to which the Company is, or may become,  obligated to
pay.

         9.       Payment of Expenses.

                  (a) Whether or not this  Agreement  becomes  effective  or the
sale of the  Securities  by the Company is  completed,  the Company will pay and
bear all costs, fees, taxes and expenses incident to and in connection with: (i)
the issuance, offer, sale and delivery of the Securities, including all expenses
and fees incident to the preparation,  printing,  filing and mailing  (including
the  payment  of  postage  with  respect to such  mailing)  of the  Registration
Statement  (including all exhibits thereto),  each Preliminary  Prospectus,  the
Prospectus,   and  amendments  and  post-  effective   amendments   thereof  and
supplements thereto,  and this Agreement and related documents,  Preliminary and
Final Blue Sky Memoranda, including the cost of preparing and copying all copies
thereof in quantities  deemed  necessary by the  Underwriter;  (ii) the costs of
preparing and printing all  "Tombstone"  and other  appropriate  advertisements;
(iii) the printing,  engraving,  issuance and delivery of the Series E Preferred
Stock,  Warrants,  Warrant  Shares,  Underwriter's  Warrants and the  securities
underlying  the  Underwriter's  Warrant,  including  any transfer or other taxes
payable  thereon in  connection  with the original  issuance  thereof;  (iv) the
qualification  of the Series E Preferred  Stock and Warrants  under the state or
foreign  securities  or "Blue  Sky" laws  selected  by the  Underwriter  and the
Company, and disbursements and reasonable fees of counsel for the Underwriter in
connection  therewith plus the filing fees for such states;  (v) the preparation
of a secondary  trading  memorandum;  (vi) fees and disbursements of counsel and
accountants for the Company;  (vii) other expenses and disbursements incurred on
behalf of the Company  (viii) the filing fees payable to the  Commission and the
National Association of Securities Dealers, Inc. ("NASD");  and (ix) any listing
of the Series E  Preferred  Stock and  Warrants on a  securities  exchange or on
NASDAQ.
<PAGE>

     (b) In  addition  to the  expenses  to be paid  and  borne  by the  Company
referred to in Paragraph  9(a) above,  the Company  shall  reimburse  you at the
Closing Date for expenses  incurred by you in connection  with the Offering (for
which you need not make any accounting), in the amount of 3% of the price to the
public of the Securities sold in the Offering.  This 3% non-accountable  expense
allowance shall cover the fees of your legal counsel,  but shall not include any
expenses  for which the  Company is  responsible  under  Paragraph  9(a)  above,
including  the  reasonable  fees and  disbursements  of your legal  counsel with
respect to Blue Sky matters.  As of the date hereof, no funds have been advanced
by the Company to the Underwriter with respect to such  non-accountable  expense
allowance.

                  (c) In the event that the Company does not or cannot,  for any
reason  whatsoever  other  than a  default  by the  Underwriters,  expeditiously
proceed  with the  Offering,  or if any of the  representations,  warranties  or
covenants  contained in this Agreement are not  materially  correct or cannot be
complied  with by the  Company,  or business  prospects  or  obligations  of the
Company are  adversely  affected  and the Company  does not commence or continue
with the Offering at any time or terminates  the proposed  transaction  prior to
the  Closing  Date,  the  Company  shall not be  responsible  to  reimburse  the
Underwriter for any out-of-pocket expenses in connection with the Underwriting.

         10.      Conditions of Underwriter's Obligations.

         The  obligations  of the  Underwriter  to consummate  the  transactions
contemplated  by this Agreement  shall be subject to the continuing  accuracy of
the  representations  and warranties of the Company  contained  herein as of the
date hereof and as of the Closing  Date,  the accuracy of the  statements of the
Company and its officers and directors made pursuant to the  provisions  hereof,
and to the performance by the Company of its covenants and agreements  hereunder
and under each certificate,  opinion and document contemplated  hereunder and to
the following additional conditions:

                  (a) The Registration Statement shall have become effective not
later than 5:00  p.m.,  New York time,  on the date  following  the date of this
Agreement,  or such later date and time as shall be  consented  to in writing by
you  and,  on or  prior  to the  Closing  Date,  no stop  order  suspending  the
effectiveness of the Registration Statement or the qualification or registration
of the Securities under the securities laws of any jurisdiction  shall have been
issued and no proceedings  for that purpose shall have been  instituted or shall
be  pending or to your  knowledge  or the  knowledge  of the  Company,  shall be
contemplated by the Commission or any such  authorities of any  jurisdiction and
any request on the part of the Commission or any such authorities for additional
information shall have been complied with to the reasonable  satisfaction of the
Commission or such authorities and counsel to the Underwriter and after the date
hereof no  amendment  or  supplement  shall have been filed to the  Registration
Statement or Prospectus without your prior consent.

                  (b)  The  Registration  Statement  or  the  Prospectus  or any
amendment thereof or supplement thereto shall not contain an untrue statement of
a fact  which is  material,  or omit to state a fact  which is  material  and is
required to be stated therein or is necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading.

                  (c) Between  the time of the  execution  and  delivery of this
Agreement and the Closing Date, there shall be no litigation  instituted against
the Company or any of its  officers or  directors  and between  such dates there
shall be no proceeding  instituted  or, to the Company's  knowledge,  threatened
against  the  Company  or any of its  officers  or  directors  before  or by any
federal, state or county commission,  regulatory body,  administrative agency or
other governmental body,  domestic or foreign, in which litigation or proceeding
an unfavorable ruling,  decision or finding would have a material adverse effect
on the Company or its  business,  business  prospects or  properties,  or have a
material  adverse  effect on the financial  condition or results of operation of
the Company.
<PAGE>

                  (d) Each of the  representations and warranties of the Company
contained  herein and each  certificate  and  document  contemplated  under this
Agreement  to be  delivered to you shall be true and correct at the Closing Date
as if made at the Closing  Date,  and all  covenants  and  agreements  contained
herein and in each such  certificate and document to be performed on the part of
the Company,  and all conditions  contained  herein and in each such certificate
and document to be fulfilled or complied  with by the Company at or prior to the
Closing Date shall be fulfilled or complied with.

                  (e) At the Closing  Date,  you shall have received the opinion
of Klarman & Associates,  counsel to the Company, dated as of such Closing Date,
addressed to the Underwriter  and in form and substance  satisfactory to counsel
to the Underwriter, to the effect that:

               (i) The Company  and each of its  Subsidiaries  are  corporations
          duly organized,  validly  existing and in good standing under the laws
          of the jurisdiction of their  incorporation  with full corporate power
          and   authority,   and   all   licenses,   permits,    certifications,
          registrations,  approvals, consents and franchises to own or lease and
          operate their  properties and to conduct their businesses as described
          in  the   Registration   Statement.   The  Company  and  each  of  its
          Subsidiaries are duly qualified to do business as foreign corporations
          and  are  in  good   standing  in  all   jurisdictions   wherein  such
          qualification  is  necessary  and  failure so to qualify  could have a
          material  adverse  effect  on  the  financial  condition,  results  of
          operations,  business  or  properties  of the  Company and each of its
          Subsidiaries;

               (ii) The  Company  has full  corporate  power  and  authority  to
          execute,  deliver  and  perform  the  Underwriting  Agreement  and the
          Warrant  Agreement and to  consummate  the  transactions  contemplated
          thereby.  The execution,  delivery and performance of the Underwriting
          Agreement and the Warrant  Agreement by the Company,  the consummation
          by the  Company  of the  transactions  therein  contemplated  and  the
          compliance by the Company with the terms of the Underwriting Agreement
          and the Warrant  Agreement have been duly  authorized by all necessary
          corporate  action,  and  each of the  Underwriting  Agreement  and the
          Warrant  Agreement  have  been  duly  executed  and  delivered  by the
          Company. Each of the Underwriting  Agreement and the Warrant Agreement
          is a valid and  binding  obligation  of the  Company,  enforceable  in
          accordance with their respective terms,  subject, as to enforcement of
          remedies,  to  applicable  bankruptcy,   insolvency,   reorganization,
          moratorium and other laws affecting the rights of creditors  generally
          and the discretion of courts in granting equitable remedies and except
          that  enforceability  of  the   indemnification   provisions  and  the
          contribution provisions set forth in the Underwriting Agreement may be
          limited by the federal  securities  laws or public  policy  underlying
          such laws;

               (iii) The execution, delivery and performance of the Underwriting
          Agreement and the Warrant  Agreement by the Company,  the consummation
          by the  Company  of the  transactions  therein  contemplated  and  the
          compliance by the Company with the terms of the Underwriting Agreement
          and the Warrant  Agreement do not,  and will not,  with or without the
          giving  of  notice  or the  lapse of time,  or both,  (A)  result in a
          violation  of the  Certificate  of  Incorporation,  as the same may be
          amended,  or Bylaws of the Company or any of its Subsidiaries,  (B) to
          the best of our  knowledge,  result in a breach of, or conflict  with,
          any terms or provisions of or constitute a default under, or result in
          the  modification  or  termination  of, or result in the  creation  or
          imposition of any lien, security interest,  charge or encumbrance upon
          any  of  the  properties  or  assets  of  the  Company  or  any of its

<PAGE>

          Subsidiaries  pursuant to, any indenture,  mortgage,  note,  contract,
          commitment  or other  material  agreement or  instrument  to which the
          Company or any of its Subsidiaries are a party or by which the Company
          or any of its Subsidiaries or any of their properties or assets are or
          may be bound or affected,  except where any of the foregoing would not
          result  in a  material  adverse  effect  upon  the  Company's  or  any
          Subsidiaries business or operations; (C) to the best of our knowledge,
          violate any existing  applicable  law, rule or regulation or judgment,
          order or  decree  known to us of any  governmental  agency  or  court,
          domestic or foreign,  having  jurisdiction  over the Company or any of
          its Subsidiaries or any of their  properties or businesses;  or (D) to
          the  best  of  our   knowledge,   have  any  effect  on  any   permit,
          certification,  registration,  approval, consent, license or franchise
          necessary for the Company or any of its  Subsidiaries  to own or lease
          and operate  their  properties  and to conduct  their  business or the
          ability of the Company or any of its Subsidiaries to make use thereof;

               (iv) To the best of our knowledge,  no  authorization,  approval,
          consent,  order,  registration,  license  or  permit  of any  court or
          governmental agency or body (other than under the Act, the Regulations
          and applicable  state securities or Blue Sky laws) is required for the
          valid  authorization,  issuance,  sale and delivery of the Securities,
          the Series E Preferred Stock, the Warrants and the Warrant Shares, and
          the  consummation by the Company of the  transactions  contemplated by
          the   Underwriting   Agreement  and  the  Warrant   Agreement  or  the
          Underwriter's Warrants;

               (v) The Registration  Statement was declared  effective under the
          Act on , 1997; to the best of our knowledge,  no stop order suspending
          the effectiveness of the Registration  Statement has been issued,  and
          no proceedings  for that purpose have been  instituted or are pending,
          threatened  or  contemplated   under  the  Act  or  applicable   state
          securities laws;

               (vi) The  Registration  Statement and the  Prospectus,  as of the
          Effective  Date  (except  for  the  financial   statements  and  other
          financial data included therein or omitted  therefrom,  as to which we
          express no opinion),  comply as to form in all material  respects with
          the requirements of the Act and Regulations and the conditions for use
          of a  registration  statement on Form SB-2 have been  satisfied by the
          Company;

               (vii)  The  description  in the  Registration  Statement  and the
          Prospectus of statutes,  regulations,  contracts  and other  documents
          have been reviewed by us, and, based upon such review, are accurate in
          all material  respects and present fairly the information  required to
          be disclosed, and to the best of our knowledge,  there are no material
          statutes or  regulations,  or, to the best of our knowledge,  material
          contracts or documents, of a character required to be described in the
          Registration Statement or the Prospectus or to be filed as exhibits to
          the  Registration  Statement,  which are not so  described or filed as
          required.

               To the best of our knowledge,  none of the material provisions of
          the contracts or  instruments  described  above  violates any existing
          applicable law, rule or regulation or judgment,  order or decree known
          to us of  any  United  States  governmental  agency  or  court  having
          jurisdiction over the Company or any of its assets or businesses;
<PAGE>

               (viii) The outstanding Series E Preferred Stock and Warrants have
          been duly  authorized and validly  issued.  The  outstanding  Series E
          Preferred  Stock is fully  paid an  nonassessable.  To the best of our
          knowledge,  none of the outstanding  Series E Preferred Stock has been
          issued in violation of the preemptive rights of any stockholder of the
          Company.  None of the  holders of the  outstanding  Series E Preferred
          Stock is subject to personal  liability solely by reason of being such
          a holder.  The  authorized  Series E Preferred  Stock  conforms to the
          description  thereof  contained  in  the  Registration  Statement  and
          Prospectus.  To the best of our knowledge,  except as set forth in the
          Prospectus,  no holders  of any of the  Company's  securities  has any
          rights,  "demand,"  "piggyback" or otherwise,  to have such securities
          registered under the Act;

               (ix)  The  issuance  and  sale of the  Securities,  the  Series E
          Preferred   Stock,   the   Warrants,   the  Warrant   Shares  and  the
          Underwriter's  Warrants have been duly authorized and when issued will
          be validly  issued,  fully paid and  non-assessable,  and the  holders
          thereof will not be subject to personal  liability solely by reason of
          being such holders. Neither the Securities, nor the Series E Preferred
          Stock are  subject  to  preemptive  rights of any  stockholder  of the
          Company.  The  certificates  representing the Securities are in proper
          legal form;

               (x) The  issuance  and sale of the Warrant  Shares have been duly
          authorized  and, when paid for,  issued and delivered  pursuant to the
          terms of the Warrants,  the Warrant  Shares will  constitute the valid
          and binding obligations of the Company, enforceable in accordance with
          their terms,  to issue and sell the  Warrants and the Warrant  Shares.
          All  corporate  action  required  to be taken  for the  authorization,
          issuance  and  sale of the  securities  has  been  duly,  validly  and
          sufficiently taken. The Series E Preferred Stock and the Warrants have
          been duly  authorized  by the Company to be offered in the form of the
          Securities.  The  Warrants  and  the  Warrant  Shares  conform  to the
          descriptions  thereof  contained  in the  Registration  Statement  and
          Prospectus;

               (xi) The  Underwriter  has acquired good title to the Securities,
          free  and  clear  of  all  liens,  encumbrances,   equities,  security
          interests  and claims,  provided  that the  Underwriter  are bona fide
          purchasers as defined in '8-302 of the Uniform Commercial Code;

               (xii) To the best of our knowledge, there are no claims, actions,
          suits, proceedings,  arbitrations,  investigations or inquiries before
          any governmental  agency, court or tribunal,  foreign or domestic,  or
          before any private arbitration tribunal, pending or threatened against
          the Company or any of its  Subsidiaries or involving their  properties
          or  businesses,  other  than  as  described  in the  Prospectus,  such
          description being accurate,  and other than litigation incident to the
          kind of business  conducted by the Company or any of its  Subsidiaries
          which, individually and in the aggregate, is not material, and, except
          as  otherwise   disclosed  in  the  Prospectus  and  the  Registration
          Statement,  the Company and its  Subsidiaries  have  complied with all
          federal  and state  laws,  statutes  and  regulations  concerning  its
          business;

               (xiii)  We  have  participated  in  reviews  and  discussions  in
          connection with the preparation of the Registration  Statement and the
          Prospectus.  Although  we are  not  passing  upon  and  do not  assume
          responsibility  for the  accuracy,  completeness  or  fairness  of the
          statements contained in the Registration  Statement,  no facts came to
          our  attention  which  lead us to  believe  that (A) the  Registration
          Statement  (except as to the financial  statements and other financial
          data  contained  therein,  as to which we express no opinion),  on the
          Effective Date,


<PAGE>
               contained any untrue  statement of a material fact required to be
          stated therein or necessary to make the statements  therein,  in light
          of the  circumstances  under which they were made, not misleading,  or
          that (B) the  Prospectus  (except as to the financial  statements  and
          other  financial  data  contained  therein,  as to which we express no
          opinion)  contains any untrue statement or a material fact or omits to
          state any  material  fact  necessary  in order to make the  statements
          therein, in the light of the circumstances under which they were made,
          not misleading;

                  (f)      Intentionally Left Blank.

                  (g)  On  or  prior  to  the  Closing  Date,  counsel  for  the
Underwriter shall have been furnished such documents,  certificates and opinions
as they may  reasonably  require for the purpose of enabling  them to review the
matters  referred to in  subparagraphs  (e) and (f) of this  Paragraph 10, or in
order to evidence  the  accuracy,  completeness  or  satisfaction  of any of the
representations, warranties or conditions herein contained.

                  (h)      Prior to the Closing Date:

               (i) There  shall  have  been no  material  adverse  change in the
          condition  or  prospects  or the  business  activities,  financial  or
          otherwise,  of the  Company  from the  latest  dates as of which  such
          condition is set forth in the Registration Statement and Prospectus;

               (ii) There shall have been no  transaction,  outside the ordinary
          course of  business,  entered into by the Company from the latest date
          as of which the financial condition of the Company is set forth in the
          Registration  Statement  and  Prospectus  which  is  material  to  the
          Company,  which  is  either  (x)  required  to  be  disclosed  in  the
          Prospectus or Registration  Statement and is not so disclosed,  or (y)
          likely to have material  adverse  effect on the Company's  business or
          financial condition;

               (iii) The  Company  shall not be in  default  under any  material
          provision of any instrument relating to any outstanding  indebtedness,
          except as described in the Prospectus;

               (iv) No material  amount of the assets of the Company  shall have
          been pledged,  mortgaged or otherwise encumbered,  except as set forth
          in the Registration Statement and Prospectus;

               (v) No action,  suit or  proceeding,  at law or in equity,  shall
          have been pending or to its knowledge  threatened  against the Company
          or affecting  any of its  properties  or  businesses  before or by any
          court or federal or state  commission,  board or other  administrative
          agency  wherein  an  unfavorable  decision,  ruling or  finding  would
          materially and adversely affect the business, operations, prospects or
          financial condition or income of the Company, taken as a whole, except
          as set forth in the Registration Statement and Prospectus; and

               (vi) No stop order  shall have been  issued  under the Act and no
          proceedings  therefor  shall have been  initiated or, to the Company's
          knowledge, threatened by the Commission.

               (vii) Each of the  representations  and warranties of the Company
          contained  in this  Agreement  and in each  certificate  and  document
          contemplated  under this  Agreement to be  delivered to you was,  when
          originally made and is at the time such certificate is dated, true and
          correct.
<PAGE>

     (i)  Concurrently  with the execution and delivery of this Agreement and at
the Closing Date, you shall have received a certificate of the Company signed by
the Chief Executive  Officer of the Company and the principal  financial officer
of the Company,  dated as of the Closing Date, to the effect that the conditions
set forth in  subparagraph  (h) above have been  satisfied  and that,  as of the
Closing Date,  the  representations  and  warranties of the Company set forth in
Paragraph  2  herein  and  the  statements  in the  Registration  Statement  and
Prospectus  were and are true and  correct.  Any  certificate  signed  by any of
officer of the Company and  delivered to you or for counsel for the  Underwriter
shall be deemed a representation  and warranty by the Company to the Underwriter
as to the statements made therein.

     (j) At the time this  Agreement is executed,  and at the Closing Date,  you
shall  have  received a letter,  addressed  to the  Underwriter  and in form and
substance  satisfactory in all respects to you and counsel for the  Underwriter,
and including  estimates of the Company's revenues and results of operations for
the period  ending at the and of the month  immediately  preceding the Effective
Date and results of the  comparable  period  during the prior fiscal year,  from
Haskell  & White  LLP,  dated  as of the  date of this  Agreement  and as of the
Closing Date.

                  (k)   All   proceedings   taken   in   connection   with   the
authorization,  issuance or sale of the Series E Preferred  Stock,  Warrants and
Warrant  Shares  as  herein  contemplated  shall  be  satisfactory  in form  and
substance to you and to counsel to the  Underwriter,  and the Underwriter  shall
have  received  from such  counsel an opinion,  dated as the  Closing  Date with
respect to such of these proceedings as you may reasonably require.

                  (l) The Company shall have furnished to you such certificates,
additional to those  specifically  mentioned  herein, as you may have reasonably
requested in a timely manner as to the accuracy and completeness, at the Closing
Date, of any statement in the  Registration  Statement or the Prospectus,  as to
the accuracy,  at the Closing Date, of the representations and warranties of the
Company  herein and in each  certificate  and document  contemplated  under this
Agreement to be delivered  to you, as to the  performance  by the Company of its
obligations  hereunder and under each such certificate and document or as to the
fulfillment  of the  conditions  concurrent  and  precedent to your  obligations
hereunder.

                  (m) On the Closing Date there shall have been duly tendered to
you for your  account  the  appropriate  number of shares of Series E  Preferred
Stock and Warrants constituting the Securities.

         11.      Indemnification and Contribution.

                  (a) Subject to the  conditions  set forth  below,  the Company
agrees to indemnify and hold harmless the Underwriter  and each person,  if any,
who controls the Underwriter ("controlling person") within the meaning of either
Section 15 of the Act or Section 20 of the  Exchange  Act,  against  any and all
losses,  liabilities,  claims, damages, actions and expenses or liability, joint
or  several,  whatsoever  (including  but not  limited  to any  and all  expense
whatsoever reasonably incurred in investigating,  preparing or defending against
any  litigation,  commenced or threatened,  or any claim  whatsoever),  joint or
several,  to which it or such  controlling  persons may become subject under the
Act, the  Exchange Act or under any other  statute or at common law or otherwise
or under the laws of foreign countries,  arising out of or based upon any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in the
Registration  Statement or any Preliminary Prospectus or the Prospectus (as from
time to time  amended and  supplemented);  in any  post-effective  amendment  or
amendments or any new registration statement and prospectus in which is included
the  Warrant  Shares of the  Company  issued or  issuable  upon  exercise of the
Warrants,  or  Underwriter'  Warrant  Shares upon  exercise of the  Underwriter'
Warrants;  or in any application or other document or written  communication (in
this Paragraph 10 collectively called "application")  executed by the Company or

<PAGE>

based  upon  written   information   furnished  by  the  Company  filed  in  any
jurisdiction in order to qualify the Series E Preferred Stock, Warrants, Warrant
Shares,  Underwriter's  Warrants and Underwriter's Warrant Shares (including the
Shares  issuable  upon  exercise of the Warrants  underlying  the  Underwriter's
Warrants)  under the securities laws thereof or filed with the Commission or any
securities exchange; or the omission or alleged omission therefrom of a material
fact required to be stated therein or necessary to make the  statements  therein
not misleading (in the case of the Prospectus, in the light of the circumstances
under  which they were  made),  unless such  statement  or omission  was made in
reliance upon or in conformity with written information furnished to the Company
with respect to the Underwriter by or on behalf of the Underwriter expressly for
use in any Preliminary Prospectus,  the Registration Statement or Prospectus, or
any  amendment or supplement  thereof,  or in  application,  as the case may be.
Notwithstanding  the foregoing,  the Company shall have no liability  under this
Paragraph  11(a) if any such untrue  statement or omission made in a Preliminary
Prospectus,  is cured in the Prospectus and the Underwriter failed to deliver to
the person or persons alleging the liability upon which indemnification is being
sought,  at or prior to the  written  confirmation  of such sale,  a copy of the
Prospectus.  This  indemnity  will be in  addition  to any  liability  which the
Company may otherwise have.

     (b) The  Underwriter  agrees to indemnify and hold harmless the Company and
each  of the  officers  and  directors  of  the  Company  who  have  signed  the
Registration  Statement and each other person,  if any, who controls the Company
within the  meaning of  Section 15 of the Act or Section  20(a) of the  Exchange
Act,  to the same  extent as the  foregoing  indemnity  from the  Company to the
Underwriter in Paragraph 11(a), but only with respect to any untrue statement or
alleged  untrue  statement of any material fact  contained in or any omission or
alleged  omission  to  state  a  material  fact  required  to be  stated  in any
Preliminary  Prospectus,   the  Registration  Statement  or  Prospectus  or  any
amendment or supplement  thereof or necessary to make the statements therein not
misleading or in any application made solely in reliance upon, and in conformity
with, written information furnished to the Company by you specifically expressly
for use in the  preparation of such  Preliminary  Prospectus,  the  Registration
Statement or Prospectus  directly  relating to the transactions  effected by the
Underwriter in connection with this Offering.  This indemnity  agreement will be
in  addition  to  any  liability  which  the  Underwriter  may  otherwise  have.
Notwithstanding  the foregoing,  the  Underwriter  shall have no liability under
this  Paragraph  11(b)  if any  such  untrue  statement  or  omission  made in a
Preliminary  Prospectus  is  cured  in the  Prospectus,  and the  Prospectus  is
delivered  to  the  person  or  persons   alleging  the  liability   upon  which
indemnification is being sought.

                  (c) If any action is brought  against  any  indemnified  party
(the  "Indemnitee")  in respect of which indemnity may be sought against another
party pursuant to the foregoing (the "Indemnitor"),  the Indemnitor shall assume
the  defense  of the  action,  including  the  employment  and  fees of  counsel
(reasonably  satisfactory  to the  Indemnitee)  and  payment  of  expenses.  Any
Indemnitee  shall have the right to employ its or their own  counsel in any such
case,  but the fees and expenses of such counsel shall be at the expense of such
Indemnitee  unless the employment of such counsel shall have been  authorized in
writing by the Indemnitor in connection with the defense of such action.  If the
Indemnitor  shall have  employed  counsel to have charge of the defense or shall
previously have assumed the defense of any such action or claim,  the Indemnitor
shall not thereafter be liable to any Indemnitee in investigating,  preparing or
defending any such action or claim.  Each  Indemnitee  shall promptly notify the
Indemnitor of the  commencement  of any  litigation or  proceedings  against the
Indemnitee  in  connection  with the  issue and sale of the  Series E  Preferred
Stock,  Warrants  and Warrants  Shares or in  connection  with the  Registration
Statement or Prospectus.

                  (d) In order to provide  for just and  equitable  contribution
under  the Act in any  case in  which:  (i) the  Underwriter  makes a claim  for
indemnification pursuant to Paragraph 11 hereof, but it is judicially determined
(by the entry of a final judgment or decree by a court of competent jurisdiction
and the time to appeal has expired or the last right of appeal has been  denied)
that such  indemnification may not be enforced in such case  notwithstanding the
fact that this Paragraph 11 provides for  indemnification  of such case; or (ii)
contribution  under the Act may be  required on the part of the  Underwriter  in
circumstances  for which  indemnification  is provided  under this Paragraph 11,
then, and in each such case, the Company and the Underwriter shall contribute to

<PAGE>

the  aggregate  losses,  claims,  damages  or  liabilities  to which they may be
subject  (after any  contribution  from others) in such  proportion  so that the
Underwriter  is  responsible  for the portion  represented by dividing the total
compensation  received by the Underwriter  herein by the total purchase price of
all Securities  sold in the public  offering and the Company is responsible  for
the remaining  portion;  provided,  that in any such case, no person guilty of a
fraudulent  misrepresentation  (within the meaning of Section 11 (f) of the Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent misrepresentation.

         The  foregoing  contribution  agreement  shall  in no  way  affect  the
contribution liabilities of any persons having liability under Section 11 of the
Act other than the Company and the  Underwriter.  As used in this  Paragraph 11,
the term  "Underwriter"  includes  any  officer,  director,  or other person who
controls  the  Underwriter  within the meaning of Section 15 of the Act, and the
word  "Company"  includes  any of officer,  director or person who  controls the
Company  within the  meaning of Section 15 of the Act. If the full amount of the
contribution  specified  in this  paragraph is not  permitted  by law,  then the
Underwriter  and each person who controls the  Underwriter  shall be entitled to
contribution  from  the  Company  to  the  full  extent  permitted  by  law.  No
contribution shall be requested with regard to the settlement of any matter from
any party who did not consent to the settlement.

                  (e) Within  fifteen  (15) days  after  receipt by any party to
this  Agreement (or its  representative)  of notice of the  commencement  of any
action,  suit or  proceeding,  such party will, if a claim for  contribution  in
respect thereof is made against another party (the "contributing party"), notify
the  contributing  party of the  commencement  thereof,  but the  omission so to
notify the contributing party will not relieve it from any liability it may have
to any other party other than for contribution hereunder.

     In case any such action,  suit or proceeding is brought  against any party,
and such party notifies a contributing party or his or its representative of the
commencement  thereof within the aforesaid  fifteen (15) days, the  contributing
party will be entitled to participate  therein with the notifying  party and any
other contributing party similarly  notified.  Any such contributing party shall
not be liable to any party seeking  contribution on account of any settlement of
any claim,  action or  proceeding  effected by such party  seeking  contribution
without the written  consent of such  contributing  party.  The  indemnification
provisions contained in this Paragraph 11 are in addition to any other rights or
remedies  which  either  party  hereto  may have  with  respect  to the other or
hereunder.

         12.      Representations Warranties Agreements to Survive Delivery.

         The respective indemnity and contribution agreements by the Underwriter
and  the  Company   contained  in  Paragraph  11  hereof,   and  the  covenants,
representations  and warranties of the Company and the  Underwriter set forth in
this Agreement,  shall remain operative and in full force and effect  regardless
of (i) any  investigation  made by the  Underwriter or on its behalf or by or on
behalf of any person who  controls  the  Underwriter,  or by the  Company or any
controlling  person of the  Company  or any  director  or any of  officer of the
Company, (ii) acceptance of any of the Securities and payment therefor, or (iii)
any  termination  of this  Agreement,  and shall  survive  the  delivery  of the
Securities and any successor of the Underwriter or the Company, or of any person
who controls you or the Company or any other indemnified  party, as the case may
be,  shall  be  entitled  to  the  benefit  of  such  respective  indemnity  and
contribution agreements. The respective indemnity and contribution agreements by
the  Underwriter  and the Company  contained  in this  Paragraph  12 shall be in
addition to any liability  which the  Underwriter  and the Company may otherwise
have.
<PAGE>

         13.      Effective Date of This Agreement and Termination Thereof.

                  (a) This Agreement  shall become  effective at 10:00 A.M., New
York time, on the first full business day following the day on which you and the
Company receive notification that the Registration Statement became effective.

                  (b) This  Agreement may be terminated  by the  Underwriter  by
notifying the Company at any time on or before the Closing Date, if any domestic
or international event or act or occurrence has materially disrupted, or in your
opinion will in the immediate future materially disrupt,  securities markets; or
if trading on the New York Stock Exchange,  the American Stock  Exchange,  or in
the  over-the-counter  market shall have been  suspended,  or minimum or maximum
prices for  trading  shall  have been  fixed,  or maximum  ranges for prices for
securities shall have been required on the  over-the-counter  market by the NASD
or NASDAQ, an exchange,  or by order of the Commission or any other governmental
authority having jurisdiction; or if a moratorium in foreign exchange trading by
major international banks or persons has been declared;  or if the Company shall
have sustained a loss material or substantial to the Company taken as a whole by
fire, flood, accident, hurricane,  earthquake, theft, sabotage or other calamity
or malicious act which, whether or not such loss shall have been insured,  will,
in your  opinion,  make it  inadvisable  to  proceed  with the  delivery  of the
Securities;  or if there  shall  have  been a  material  adverse  change  in the
conditions of the securities market in general,  as in your reasonable  judgment
would make it inadvisable to proceed with the offering, sale and delivery of the
Securities;  or if there  shall  have  been a  material  adverse  change  in the
financial or securities markets, particularly in the over-the-counter market, in
the United States having occurred since the date of this Agreement.

                  (c) If you  elect to  prevent  this  Agreement  from  becoming
effective or to terminate  this  Agreement as provided in this Paragraph 12, the
Company shall be notified  promptly by you by telephone or facsimile,  confirmed
by letter.

                  (d) If this Agreement shall not become  effective by reason of
an  election of the  Representative  pursuant  to this  Paragraph  13 or if this
Agreement shall not be carried out within the time specified herein by reason of
any failure on the part of the Company to perform any undertaking, or to satisfy
any  condition of this  Agreement by it to be performed or  satisfied,  the sole
liability  of the Company to the  Underwriter,  shall be pursuant to Paragraph 8
herein.

         Notwithstanding any contrary provision contained in this Agreement, any
election hereunder or any termination of this Agreement, and whether or not this
Agreement is otherwise  carried out, the provisions of Paragraph 9 and 11 hereof
shall not be in any way affected by such election or  termination  or failure to
carry out the terms of this Agreement or any part hereof.

<PAGE>
         14.      Notices.

         All communications  hereunder,  except as herein otherwise specifically
provided, shall be in writing and, if sent to the Underwriter,  shall be mailed,
delivered or  telegraphed  and confirmed to the  Underwriter at 4510 E. Thousand
Oaks Blvd.,  Suite 100, West Village 91362,  attention:  Robert Kay, with a copy
thereof to Eric Kloper,  Esq., 315 West 57th Street New York, NY 10019,  and, if
sent to the Company, shall be mailed,  delivered or telegraphed and confirmed to
the Company at 550 Rancheros Drive,  San Marcos,  CA 92069,  Attention:  Richard
Brady,  President,  with a copy  thereof to Klarman &  Associates,  2694  Bishop
Drive, San Ramon, CA 94583, attention: David Klarman, Esq.

         15.      Parties.

         This  Agreement  shall  inure  solely  to the  benefit  of and shall be
binding  upon,  the  Underwriter,  the  Company  and  the  controlling  persons,
directors and officers referred to in Paragraph 11 hereof,  and their respective
successors, legal representatives and assigns, and no other person shall have or
be construed to have any legal or equitable  right,  remedy or claim under or in
respect of or by virtue of this Agreement or any provision herein contained.

         16.      Construction.

         This  Agreement  shall be governed  by and  construed  and  enforced in
accordance  with the laws of the  State of New  York  and  shall  supersede  any
agreement or understanding,  oral or in writing, express or implied, between the
Company and you relating to the sale of any of the Securities.

         17.      Jurisdiction and Venue.

         The Company  agrees that the courts of the State of New York shall have
jurisdiction over any litigation arising from this Agreement, and venue shall be
proper in the Southern District of New York.

         18.      Counterparts.

         This agreement may be executed in counterparts.

         If the foregoing  correctly  sets forth the  understanding  between the
Underwriter and the Company,  please so indicate in the space provided below for
that purpose, whereupon this letter shall constitute a binding agreement between
us.

                                                               Very truly yours,

                                             Play Co. Toys & Entertainment Corp.


                                                By: ____________________________
                                                        Richard Brady, President


Accepted as of the date first above written:

West America Securities Corp.


By: _____________________________
Robert Kay, President




<PAGE>




                                   Exhibit 3.2

  Amendment to Certificate of Incorporation of the Company, filed July 2, 1997



<PAGE>
                            CERTIFICATE OF AMENDMENT
                       OF THE CERTIFICATE OF INCORPORATION
                     OF PLAY CO. TOYS & ENTERTAINMENT CORP.
               Under Section 242 of the Delaware Corporation Law:

         The  undersigned,  for the  purpose  of  amending  the  Certificate  of
Incorporation  of Play Co. Toys & Entertainment  Corp.,  does hereby certify and
set forth:

         FIRST:

         The name of the Corporation is PLAY CO. TOYS & ENTERTAINMENT CORP.

         SECOND:

         The Certificate of  Incorporation  was filed by the Department of State
on June 15, 1994.

         THIRD:

         The amendment to the  Certificate of  Incorporation  of the Corporation
effected  by  this   Certificate   of   Amendment  is  to  (i)   eliminate   the
classifications  of the  Series E  Preferred  Stock as the  Series E Class I and
Series E Class II (ii) increase the authorized  number of shares of the Series E
Preferred Stock to 5,000,000 shares (iii) eliminate the dividend on the Series E
Preferred  Stock (iv)  decrease the  conversion  ratio of the Series E Preferred
Stock from 20 to 1 to 6 to one and (v)  maintain the  conversion  feature of the
Series E  Preferred  Stock to  require a two year  holding  period  prior to the
holder having the right to convert.  The  Certificate of  Incorporation  of this
Corporation is amended by changing "Article FOURTH",  so that, as amended,  said
Article shall read as follows:

         FOURTH:

     A. Authorized  Capital Stock.  The total number of shares of all classes of
capital stock which this Corporation shall have authority to issue is FORTY-FIVE
MILLION  (45,000,000) share consisting of FORTY MILLION  (40,000,000)  shares of
Common Stock, par value $.01 per share  (hereinafter,  the "Common Stock"),  and
FIVE MILLION  (5,000,000)  shares of Preferred  Stock,  par value $.01 per share
(hereinafter,  the "Preferred Stock"),  designated,  "Series E Preferred Stock",
the relative  rights,  preferences  and limitations of which are as set forth in
sub- paragraph (B) of this Article FOURTH.

     B. Series E Preferred Stock.

     (i)  Designation.  The designation of this series of Preferred  Stock,  par
value $.01 per share,  shall be the  "Series E Preferred  Stock".  The number of
shares of Series E Preferred Stock authorized hereby shall be 5,000,000 shares.

     (ii) Rank.  The Series E Preferred  Stock shall,  with respect to rights on
liquidation,  winding up and  dissolution,  rank (a) junior to any other  Senior
Securities  established  by the Board of  Directors  and, if required by Section
vii, approved by the affirmative vote of the holders of a majority of the shares
of the Series E Preferred Stock, the terms of which shall  specifically  provide
that such  series  shall rank prior to the Series E  Preferred  Stock,  (b) on a
parity with any other Parity  Securities  established by the Board of Directors,
the terms of which shall  specifically  provide that such series shall rank on a
parity  with the Series E  Preferred  Stock,  and (c) prior to any other  Junior
Securities of the Corporation.

     (iii) Dividends.

     The Series E Preferred Stock shall not have any right to dividends.

<PAGE>
     (iv) Liquidation Preference.

     (a) In the event of any voluntary or involuntary  liquidation,  dissolution
or winding up of the affairs of the Corporation, the holders of shares of Series
E  Preferred  Stock then  outstanding  shall be  entitled  to be paid out of the
assets of the  Corporation  available for  distribution  to its  stockholders an
amount in cash equal to $1.00 per share for each share  outstanding,  before any
payment  shall be made or any assets  distributed  to the  holders of any of the
Junior Securities,  provided, however, that the holder of the outstanding shares
of  the  Series  E  Preferred  Stock  shall  not be  entitled  to  receive  such
liquidation payment until the liquidation  payments on all outstanding shares of
Senior  Securities,  if any,  shall have been paid in full. If the assets of the
Corporation are not sufficient to pay in full the liquidation  payments  payable
to the holders of the outstanding  shares of the Series E Preferred Stock or any
other Parity Securities, then the holders of all such shares shall share ratably
in such  distribution  of assets in  accordance  with the amount  which would be
payable  on such  distribution  if the  amounts  to  which  the  holders  of the
outstanding  shares of Series E Preferred  Stock and the holders of  outstanding
shares of such other Parity Securities are entitled were paid in full.

     (b) For the purposes of this Article  FOURTH,  neither the voluntary  sale,
conveyance,  lease, exchange or transfer (for cash, shares of stock,  securities
or their  consideration)  of all or substantially  all the property or assets of
the Corporation or the  consolidation  or merger of the Corporation  with one or
more other  corporations  shall be deemed to be a  liquidation,  dissolution  or
winding up,  voluntary or involuntary,  unless such voluntary sale,  conveyance,
lease, exchange or transfer shall be in connection with a dissolution or winding
up of the business of the Corporation.

     (v) Redemption. The shares of Series E Preferred Stock is not redeemable by
the Corporation. 

     (vi) Conversion.

     (a) Subject to and upon  compliance  with the  provisions  of this  Section
(vi), the holder of a share of Series E Preferred  Stock  designated  shall have
the right, at such holder's  option,  terminating  five years from issuance,  to
convert such share into 6 fully paid and  non-assessable  shares of Common Stock
of the  Corporation.  A holder of the Series E  Preferred  Stock  shall have the
right to convert such share, at such holder's option, at any time commencing two
years from issuance.

     (b)(i) In order to exercise the conversion  privilege,  the holders of each
share  of  Series  E  Preferred  Stock  to  be  converted  shall  surrender  the
certificate  representing such share at the office of the transfer agent for the
Series E Preferred Stock,  appointed for such purpose by the  Corporation,  with
the Notice of Election to Convert on the back of said certificate  completed and
signed.  Unless the shares of Common  Stock  issuable  on  conversion  are to be
issued  in the same name in which  such  share of  Series E  Preferred  Stock is
registered,  each share  surrendered  for  conversion  shall be  accompanied  by
instruments of transfer, in form satisfactory to the Corporation,  duly executed
by the holder of such holder's duly authorized attorney and an amount sufficient
to pay any transfer or similar tax.

     (ii) As promptly as practicable after the surrender of the certificates for
shares of Series E Preferred Stock as aforesaid, the Corporation shall issue and
shall  deliver  at such  office  to such  holder,  or on his  written  order,  a
certificate  or  certificates  for the  number of full  shares  of Common  Stock
issuable upon the conversion of such shares in accordance with the provisions of
this Section (iv).
<PAGE>

     (iii) Each  conversion  shall be deemed to have been  effected  immediately
prior to the close of business on the date on which the  certificates for shares
of Series E Preferred Stock shall have been surrendered and such notice received
by the  Corporation  as  aforesaid,  and the  person or persons in whose name or
names any  certificate  or  certificates  for  shares of Common  Stock  shall be
issuable  upon such  conversion  shall be deemed to have  become  the  holder or
holders of record of the shares  represented  thereby at such time on such date,
unless the stock transfer books of the Corporation shall be closed on that date,
in which event such person or persons shall be deemed to have become such holder
or  holders of record at the close of  business  on the next  succeeding  day on
which  such stock  transfer  books are open,  and such  notice  received  by the
Corporation.  All shares of Common Stock delivered upon conversion of the Series
E Preferred  Stock will upon delivery be duly and validly  issued and fully paid
and  non-assessable,  free of all  liens  and  charges  and not  subject  to any
preemptive rights.

     (d) The  Corporation  covenants  that it will at all times reserve and keep
available,  free from preemptive  rights, out of the aggregate of its authorized
but unissued shares of Common Stock or its issued shares of Common Stock held in
its treasury, or both, for the purposes of effecting conversions of the Series E
Preferred Stock, the full number of shares of Common Stock  deliverable upon the
conversion of all outstanding shares of Series E Preferred Stock not theretofore
converted.  For purposes of this  subsection (d), the number of shares of Common
Stock which shall be deliverable  upon the conversion of all outstanding  shares
of Series E Preferred  Stock shall be computed as if at the time of  computation
of all such outstanding share were held by a single holder.

     (vii)  Voting  Rights.  The  holders  of record  of shares of the  Series E
Preferred Stock shall not be entitled to any voting rights except as hereinafter
provided in this Section (vii)(a) or as otherwise provided by law.

     (a) So long as any shares of the Series E Preferred Stock are  outstanding,
the Corporation will not, without the affirmative vote or consent of the holders
of at least a  majority  of the  outstanding  shares of the  Series E  Preferred
Stock,  voting as a class,  to vote to amend the  Corporation's  Certificate  of
Incorporation  to (i) increase or decrease the  aggregate  number of  authorized
shares of the Series E Preferred Stock,  (ii) increase or decrease the par value
of the Series E Preferred Stock or (iii) alter the preferences, powers or rights
of the Series E Preferred Stock so as to affect them adversely.

     (b) In  exercising  the voting  rights set forth in this Section vii,  each
share of Series E Preferred Stock shall have one vote per share.

     C. Common Stock.

     (i) Dividends.  Subject to the liquidation rights of the Series E Preferred
Stock,  the  holders of Common  Stock  shall be  entitled  to share  equally all
dividends declared and paid by the Corporation.

     (ii) Voting.  The holders of record of Common Stock shall have one vote, on
all matters upon which  stockholders of the Corporation may vote, for each share
of the Common Stock held by them.

     (iii)  Dissolution,  Liquidation,  Etc.  In the  event of the  dissolution,
liquidation  or winding up of the affairs of the  Corporation,  after payment or
provision for payment of the debts and other  liabilities of the Corporation and
after the payment to the holders of the Preferred  Stock as provided for in this
Certificate of  Incorporation,  the remaining assets of the Corporation shall be
distributed to the holders of Common Stock.

         FIFTH:
<PAGE>

     The amendment to the Articles of Incorporation of the Corporation set forth
above was adopted at a Special Meeting of the Corporation's  stockholders on the
__th day of June, 1997.

     IN WITNESS  WHEROF,  the  undersigned  President  of this  Corporation  has
executed this Certificate of Amendment on this __th day of June, 1997.

                           PLAY CO. TOYS & ENTERTAINMENT CORP.

                           ----------------------
                           Richard Brady, President

                           ----------------------
                           Angela Burnett, Secretary




<PAGE>






                                   Exhibit 4.5

         Form of Warrant Agreement between the Company, the Underwriter
                 and Continental Stock Transfer & Trust Company




<PAGE>




                                Exhibit 10.82(a)

          Amendment No. 4 to Loan and Security Agreement with Congress






<PAGE>

                                FOURTH AMENDMENT
                                       TO
                           LOAN AND SECURITY AGREEMENT


         THIS FOURTH AMENDMENT TO LOAN AND SECURITY AGREEMENT (the "Amendment"),
dated as of July ____, 1997, is entered into by and between  CONGRESS  FINANCIAL
CORPORATION  (WESTERN),  a California  corporation  ("Lender"),  with a place of
business at 225 South Lake Avenue, Suite 1000,  Pasadena,  California 91101, and
PLAY CO. TOYS & ENTERTAINMENT CORP., a Delaware  corporation  (formerly known as
"Play Co. Toys")  ("Borrower"),  with its chief executive  office located at 550
Rancheros Drive, San Marcos, California 92069.

                                    RECITALS

         Borrower and Lender have previously  entered into that certain Loan and
Security  Agreement  dated as of  February 1, 1996,  as amended by that  certain
First Amendment to Loan and Security Agreement dated as of August 16, 1996, that
certain Second Amendment to Loan and Security  Agreement dated as of January 16,
1997, and that certain Third  Amendment to Loan and Security  Agreement dated as
of March 12, 1997 (collectively, the "Loan Agreement"), pursuant to which Lender
has made certain loans and financial accommodations available to Borrower. Terms
used herein without  definition shall have the meanings  ascribed to them in the
Loan Agreement.

         Borrower  has  requested  Lender  to amend  the Loan  Agreement  to (i)
eliminate  the  separate  advance  rates  against  Eligible  Toys  International
Inventory for Revolving Loans and (ii) confirm that the Loan Agreement shall not
be extended past February 2, 1998.

         Lender is willing to further amend the Loan  Agreement  under the terms
and  conditions  set forth in this  Amendment.  Borrower is  entering  into this
Amendment with the  understanding  and agreement  that,  except as  specifically
provided  herein,  none of the  Lender's  rights or remedies as set forth in the
Loan Agreement is being waived or modified by the terms of this Amendment.

         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants herein contained,  and for other good and valuable consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereby
agree as follows:

         Amendment to Definitions of the Loan Agreement.

            The definition of "Eligible Toys International  Inventory" is hereby
deleted in its entirety from Section 1 of the Loan Agreement.


<PAGE>

              (b) The following  definition  is hereby  inserted in Section 1 of
               the Loan Agreement in proper alphabetical order:

     "Termination  Date"  shall have the  meaning  set forth in Section  12.1(a)
hereof."

     Amendment  to  Credit   facilities   Provision   of  the  Loan   Agreement.
Sub-paragraph  (i) of  paragraph  (a) of  Section  2.1  of  the  Loan  Agreement
(entitled  "Revolving  Loans")  is hereby  amended  in its  entirety  to read as
follows:

     "(i) the lesser of the Maximum Credit (less any amounts  advanced under the
Special Loan  Facility) or (A) for Peak Period,  the lowest of (1) sixty percent
(60%) of the Cost Value of Eligible  Inventory  or  categories  thereof for that
portion of the Peak Period from August 1 through  December  15, such  percentage
thereafter to decrease by two (2) percentage points per week commencing December
16, and for each seven (7) day period  thereafter,  through  the end of the Peak
Period:  (2) eighty-one  (81%) of the Appraised  Value of Eligible  Inventory or
categories  thereof;  or (3)  thirty-eight  and one-half  percent (38.5%) of the
Retail Value of Eligible Inventory or categories thereof for that portion of the
Peak Period from August 1 through  December 15, such  percentage  thereafter  to
decrease by one (1) percentage  point per week  commencing  December 16, and for
each seven (7) day period thereafter, through the end of Peak Period; or (B) for
non-Peak  Period,  the  lowest of (1) fifty  percent  (50%) of the Cost Value of
Eligible Inventory or categories thereof;  (2) eighty-eight percent (88%) of the
Appraised Value of Eligible Inventory or categories thereof; or (3) thirty-three
percent (33%) of the Retail Value of Eligible  Inventory or categories  thereof,
plus"

     3.  Amendment to Collateral  Reporting and Covenants  Provision of the Loan
Agreement.  Clause (b) of Section 7.3 of the Loan Agreement (entitled "Inventory
Covenants") is hereby amended in its entirety to read as follows:

         "(b) Lender may conduct physical counts of the Inventory,  no more than
twice in any twelve  month  period,  but at any time as Lender may request on or
after an Event of Default,  provided,  however,  notwithstanding  the foregoing,
Lender may conduct (in  addition to the physical  counts of inventory  described
above) a test count of the  inventory  for the second  quarter  ended for fiscal
year 1998 of Borrower,  and Lender may engage  Washington  Inventory  Service or
another outside  inventory  counting  service  acceptable to Lender to conduct a
periodic  physical  count  of the  Inventory  in such  manner  as  Lender  shall
reasonably determine, the costs and expenses of such firm engaged to conduct the
physical  count such firm shall supply Lender with a report in the form and with
such  specificity as may be reasonably  satisfactory  to Lender  concerning such
physical count,"

     4.  Amendment  to Term of  Agreement;  Miscellaneous  Provision of the Loan
Agreement.

         (a) The first  sentence of  paragraph  (a) of Section  12.1 of the Loan
Agreement  (entitled  "Term")  is  hereby  amended  in its  entirety  to read as
follows:


                                        2




<PAGE>
         "This  Agreement  and  the  other  Financing   Agreement  shall  become
effective  as of the date set forth on the first page hereof and shall  continue
in full force and effect for a term ending on February 2, 1998 (the "Termination
Date"), unless sooner terminated pursuant to the terms hereof."

     (b)  Clause  (iii) of  paragraph  c of Section  12.1 of the Loan  Agreement
(entitled "Term") is hereby deleted in its entirety.

         5.  Effectiveness  of this  Amendment.  Leader must have  received  the
following items, in form and content acceptable to Lender, before this Amendment
is effective  and before  Lender is required to extend any credit to Borrower as
provided  for by  this  Amendment.  The  date  on  which  all  of the  following
conditions have been satisfied is the "Closing Date".

     (a)  Amendment.  This Amendment  fully  executed in a sufficient  number of
counterparts for distribution to Lender and Borrower.

     (b) Authorizations.  Evidence that the execution,  delivery and performance
by Borrower and each guarantor or  subordinating  creditor of this Amendment and
any  instrument  or  agreement  required  under  this  Amendment  have been duly
authorized.

     (c) Representations and Warranties.  The Representations and Warranties set
forth in the Loan Agreement must be true and correct.

     (d)  Consents.  Lender has received  counterparts  of the Consent  appended
hereto  (the  "Consent")  executed  by United  Textiles  & Toys  Corporation,  a
Delaware corporation,  formerly known as Mister Jay Fashions International, Inc.
("Guarantor")   (together   with  the   Borrower,   each  a  "Loan  Party"  and,
collectively, the "Loan Parties").

     (e) Other Required Documentation.  All other documents and legal matters in
connection with the transactions  contemplated by this Agreement shall have been
delivered  or  executed  or  recorded  and  shall  be  in  form  and   substance
satisfactory to Lender.

     (f) Payment of  Modification  Fee. Lender shall have charged a Modification
Fee of One Thousand  Dollars ($1,000) to the loan account(s) of Borrower for the
processing and approval of this Amendment.

     6. Representations and Warranties. The Borrower represents and warrants as:

     (a)  Authority.  The Borrower  and each other Loan Party has the  requisite
corporate  power and  authority  to execute and deliver  this  Amendment  or the
Consent, as applicable,  and to perform its obligations  hereunder and under the
Financing Agreements (as amended or modified hereby) to which it is a party. The
execution,  delivery and  performance  by the Borrower of this  Amendment and by
each other Loan Party of the Consent,  and the performance by each Loan Party of
each Financing  Agreement (as amended or modified hereby) to which it is a party
have


                                        3




<PAGE>
been duly approved by all necessary  corporate  action of such Loan Party and no
other  corporate  proceedings  on the part of such Loan Party are  necessary  to
consummate such transactions.

     (b) Enforceability.  This Amendment has been duly executed and delivered by
the  Borrower.  The Consent has been duly  executed and  delivered by Guarantor.
This Amendment and each Financing  Agreement (as amended or modified  hereby) is
the legal,  valid and binding  obligation  of each Loan Party hereto or thereto,
enforceable against such Loan Party in accordance with its terms, and is in full
force and effect.

     (c)  Representations  and Warranties.  The  representations  and warranties
contained in each Financing  Agreement (other than any such  representations  or
warranties that, by their terms,  are specifically  made as of a date other than
the date  hereof) are correct on and as of the date hereof as though made on and
as of the date hereof.

     (d) No Default. No event has occurred and is continuing that constitutes an
Event of Default.

     7.  Choice  of Law.  The  validity  of this  Amendment,  its  construction,
interpretation and enforcement,  the rights of the parties  hereunder,  shall be
determined  under,  governed by, and construed in  accordance  with the internal
laws of the State of California governing contracts only to be performed in that
State.

     8.  Counterparts.   This  Amendment  may  be  executed  in  any  number  of
counterparts and by different parties and separate  counterparts,  each of which
when so executed and delivered,  shall be deemed an original,  and all of which,
when taken together,  shall constitute one and the same instrument.  Delivery of
an executed  counterpart of a signature page to this Amendment or the Consent by
telefacsimile shall be effective as delivery of a manually executed  counterpart
of this Amendment of such Consent.

     9. Due Execution. The execution, delivery and performance of this Amendment
are within the power of Borrower,  have been duly  authorized  by all  necessary
corporate action, have received all necessary governmental approval, if any, and
do not contravene any law or contractual restrictions binding on Borrower.

     10.  Reference to and Effect on the Loan Documents.  (a) Upon and after the
effectiveness  of this Amendment,  each reference in the Loan Agreement to "this
Agreement",  "hereunder", "hereof" or words of like import referring to the Loan
Agreement,  and each  reference in the other  Financing  Agreements to "the Loan
Agreement",  "thereof" or words of like import  referring to the Loan Agreement,
shall mean and be a reference  to the Loan  Agreement  as  modified  and amended
hereby.

         (b) Except as  specifically  amended above,  the Loan Agreement and all
other  Financing  Agreements,  are and shall  continue  to be in full  force and
effect  and  are  hereby  in all  respects  ratified  and  confirmed  and  shall
constitute the legal, valid, binding and enforceable  obligations of Borrower to
Lender.


                                        4




<PAGE>
         (c) The execution,  delivery and  effectiveness of this Amendment shall
not,  except as  expressly  provided  herein,  operate as a waiver of any right,
power or remedy of Lender under any of the Financing Agreements,  not constitute
a waiver of any provision of any of the Financing Agreements.

         (d) To the extent that any terms and conditions in any of the Financing
Agreements  shall  contradict  or by in conflict with any terms or conditions of
the Loan  Agreement,  after  giving  effect to this  Amendment,  such  terms and
conditions  are hereby  deemed  modified or amended  accordingly  to reflect the
terms and conditions of the Loan Agreement as modified or amended hereby.

     11. Ratification. Borrower hereby restates, ratifies and reaffirms each and
every term and condition set forth in the Loan Agreement, as amended hereby, and
the Financing Agreements effective as of the date hereof.

     12. Estoppel. To induce Lender to enter into this Amendment and to continue
to  make  advances  to  Borrower  under  the  Loan  Agreement,  Borrower  hereby
acknowledges and agrees that,  after giving effect to this Amendment,  as of the
date hereof,  there exists no Event of Default and no right of offset,  defense,
counterclaim or objection in favor of Borrower as against Lender with respect to
the Obligations.

     IN WITNESS WHEREOF,  the parties have entered into this Amendment as of the
date first written above.

                                            PLAY CO. TOYS & ENTERTAINMENT CORP.,
                                                          a Delaware corporation



                                            By:_________________________________
                                          Title:________________________________


                                                  CONGRESS FINANCIAL CORPORATION
                                             (WESTERN), a California corporation




                                            By:_________________________________
                                          Title:________________________________


                                        5




<PAGE>




                                  Exhibit 10.86
                       Subscription Agreement between the
             Company and Volcano Trading Limited dated June 30, 1997



<PAGE>



                       Play Co. Toys & Entertainment Corp.

                             SUBSCRIPTION AGREEMENT



                                                                   June 30, 1997


Volcano Trading Ltd.
Via Cantonale, #16
Lugano, Switzerland CH-6901

Gentlemen/Ladies:

                  The  following  sets  forth the terms and  conditions  of your
subscription  to provide  aggregate of $550,000 into equity of the Company.  You
agree to purchase 250,000 Securities of the Series E Preferred Stock and 500,000
Warrants, identical to the Warrants expected to be sold in the Company's initial
public   offering,   at  prices  of  $2.00  per  share  and  $.10  per  Warrant,
respectively.

                  1.       Subscription: the Offering.

     (a) By your  signature  hereto,  you  hereby  subscribe  for and  agree  to
purchase  250,000  Securities  of the  Company's  Series E  Preferred  Stock and
500,000 Warrants  (collectively  the  "Securities") at prices of $2.00 per share
and $.10 per  Warrant,  subject  to the terms and  conditions  set forth in this
"Agreement".

     (b) The funds for the  purchase  shall be  received by the Company no later
that August 10, 1997.

     (c) The Securities purchased shall be delivered against the receipt of full
payment  therefore,  in the form of cash,  certified  check or the wire of funds
delivered to the Company.

     2.  Representations  and Warrants by Subscriber.  You hereby  represent and
warrant as follows:

     (a) You have received, read carefully and are familiar with this Agreement,
and the Company's form 10-KSB for the year ended March 31, 1997,  respecting the
Company,  its  business,  plans and financial  condition:  you have received all
materials  which have been  requested  by you;  and the Company has answered all
inquiries that you or your  representatives  have put to it. You have had access
to  all  additional   information  necessary  to  verify  the  accuracy  of  the
information set forth in this Agreement and any other



<PAGE>
materials  furnished  herewith,  and you have taken all the steps  necessary  to
evaluate the merits and risks of an investment as proposed hereunder.

     (b) You or your purchaser representative have such knowledge and experience
in finance, securities,  investments and other business matters so as to be able
to  protect  your  interests  in  connection  with  this  transaction,  and your
investment in the Company  hereunder is not material when compared to your total
financial capacity.

     (c) You  understand  the various  risks of an  investment in the Company as
proposed herein and can afford to bear such risks,  including the risk of losing
your entire investment.

     (d) You acknowledge that no market for the Securities sold herein presently
exists and none may develop in the future and that you may find it impossible to
liquidate your investment at a time when it may be desirable to do so, or at any
other time.

     (e) You have been advised by the Company that the Securities  have not been
registered  under the Securities  Act, and that they will be issued on the basis
of the statutory  exemption provided by Sections 4(2) and 4(6) of the Securities
Act, relating to transactions by an issuer not involving any public offering and
under  similar  exemptions  under  certain  state  securities  laws,  that  this
transaction  has not been  reviewed by, passed on or submitted to any Federal or
state agency or self-regulatory  organization where an exemption is being relied
upon,  and that  the  Company's  reliance  thereon  is  based  in part  upon the
representations  made by you in this Agreement.  You  acknowledge  that you have
been informed by the Company of, or are otherwise  familiar  with, the nature of
the  limitations  imposed by the  Securities  Act and the rules and  regulations
thereunder on the transfer of securities. In particular, you agree that no sale,
assignment or transfer of the  Securities  shall be valid or effective,  and the
Company shall not be required to give any effect to any such sale, assignment or
transfer,  unless (i) the sale,  assignment  or  transfer of the  Securities  is
registered under the Securities Act, it being understood that the Securities are
not  currently  registered  for sale and that the Company has no  obligation  or
intention to so register the Securities  except as contemplated  herein, or (ii)
the  Securities are sold,  assigned or  transferred  in accordance  with all the
requirements  and  limitations  of Rule 144 under the  Securities  Act, it being
understood  that Rule 144 is not  available  at the present time for the sale of
the Securities,  or (iii) such sale, assignment, or transfer is otherwise exempt
from registration  under the Securities Act. You acknowledge that the Securities
shall be subject to a stop transfer order and the  certificate  or  certificates
evidencing  any  Securities  shall bear the following or  substantially  similar
legends and such other legends as may be required by state blue sky laws:

                  "These   securities  have  not  been   registered   under  the
                  Securities   Act  of  1933,  as  amended  (the  "Act").   Such
                  securities  may not be sold or offered for sale,  transferred,
                  hypothecated  or  otherwise  assigned  in  the  absence  of an
                  effective  registration  statement with respect  thereto under
                  such Act or an opinion reasonably acceptable to the Company of
                  counsel reasonably acceptable to


                                       2




<PAGE>
                  the Company that an exemption from registration for such sale,
                  offer,   transfer,   hypothecation   or  other  assignment  is
                  available under such Act."

     3.  Transferability.  Neither  this  Agreement,  nor any of your  interests
herein, shall be assignable or transferable by you in whole or in part except by
operation of law.

     4. Commissions.  There will be no commissions paid with respect to the sale
of the Securities.

     5.  Registration  Rights.  The  undersigned  shall have the  right,  on one
occasion,  commencing  ninety  days  for the  effective  date of a  registration
statement with respect to the Company's  initial public offering of its Series E
Preferred  Stock,  to demand the  registration  of the resale of the Securities.
Upon receipt of written notice of its right,  the Company shall prepare and file
with the Securities and Exchange  Commission a registration  statement to enable
the undersigned to sell the  Securities.  The Company shall use its best efforts
to have the registration statement declared effective.

     6. Miscellaneous.

     (a) All notices or other communications given or made hereunder shall be in
writing and shall be delivered or mailed to you at your address set forth on the
signature page of this Agreement and to the Corporation at the address set forth
below.  Notices  hand  delivered  shall be deemed given upon receipt and notices
sent by mail shall be deed given on the second business day following deposit in
the Shared States mail.

     (b) This  Agreement  shall be construed in accordance  with and governed by
the laws of the State of California  without reference to that State's conflicts
of laws provisions.

     (c) This Agreement  constitutes  the entire  agreement  between the parties
hereto with  respect to the subject  matter  hereof and may be amended only by a
writing executed by all parties hereto.

     (d)  This   Agreement   may  be  executed  in  one  or  more   counterparts
representing, however, one and the same agreement.


                                       3




<PAGE>
IN WITNESS  WHEREOF,  the parties  hereto have executed this Agreement as of the
day and year this  subscription  has been  accepted  by the Company as set forth
below.

                                                               Very truly yours,

                                             Play Co. Toys & Entertainment Corp.


                                              By: ______________________________
                                                        Richard Brady, President

AGREED TO AND ACCEPTED:
Valcano Trading Ltd.


 __________________________
Name:
Title:


                                        5




<PAGE>





                                  Exhibit 23.01

                           Consent of Haskell & White













               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


     We hereby consent to the use in the Prospectus  constituting a part of this
Registration  Statement of our report dated May 13, 1997,  except for Note 15 b)
which is as of June 10, 1997,  the last  paragraph of Note 9 which is as of June
20, 1997, and Notes 15 c) and d) which are as of June 30, 1997,  relating to the
financial  statements of Play Co. Toys & Entertainment Corp. which are contained
in that Prospectus.

     We also consent to the  reference to us under the caption  "Experts" in the
Prospectus.



                                                             HASKELL & WHITE LLP
                                                    Certified Public Accountants



July 23, 1997


<PAGE>




<PAGE>


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