PLAY CO TOYS & ENTERTAINMENT CORP
SB-2/A, 1997-09-30
HOBBY, TOY & GAME SHOPS
Previous: KANSAS TAX EXEMPT TRUST SERIES 75, 485BPOS, 1997-09-30
Next: MCKESSON CORP, 424B3, 1997-09-30



As filed with the Securities and Exchange Commission on September 30, 1997
                                                      Registration No. 333-32051

                       SECURITIES AND EXCHANGE COMMISSION
                               Washington DC 20549

                                 AMENDMENT NO. 1
                                    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
                                 (760) 471-4505
               (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
(510) 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 1933,  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. [ ]

     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 September 30, 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 from the
date hereof,  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 September 30, 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.  Until
September 24, 1997, the Company's Common Stock was listed on the Nasdaq SmallCap
Stock Market  ("Nasdaq")  under the symbol "PLCO." The Company  expects that its
Common Stock  together  with the Series E Stock and  Warrants  will trade on the
over-the-counter  market on the OTC Bulletin Board upon the consummation of this
Offering.  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 intends to seek the listing of its securities on
an exchange upon completion of this offering, although no assurance can be given
as to whether any such listing  will be obtained.  Quotation on the OTC Bulletin
Board,  Nasdaq,  or on an 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.  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,  the
Warrants,  shares of Series E Stock  underlying  same,  or the  shares of Common
Stock underlying the Series E Stock. 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."  See "Underwriting."

                              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  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
flagship store in Santa Clarita, and acquired three Toys stores. In August 1997,
the  Company  opened  an  additional  store in  Clairemont  and  redesigned  its
Encinitas  location to a Contemporary.  In conformance  with its new goals,  the
Company's new stores ("the  Contemporaries")  are smaller (3,500 to 5,200 square
feet in size) and 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  five  Company   Originals   into
Contemporaries and open an additional eight locations by the end of fiscal 1999.
In addition to the  location  opened in August 1997,  the Company  plans to open
three more locations by the end of calendar year 1997. These three locations are
expected  to  open  in  October  and  November.  The  Company  expects  to  have
twenty-five  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>
Symbols(4)                                  Common Stock.............PLCO
                                            Series E Stock...............PLCP
                                            Warrants.....................PLCOW


     (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) Until  September  24,  1997 the  Company's  Common  Stock was listed on
Nasdaq. The Company is seeking to have its Common Stock together with the Series
E Stock and  Warrants  quoted on the OTC  Bulletin  Board.  Quotation on the OTC
Bulletin  Board  does not imply  that a  meaningful,  sustained  market  for the
Company's  Securities  has or will develop.  See "Risk  Factors" and "Market for
Common Equity."




<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,                                    June 30, 1997
                                    1994         1995            1996            1997            (Unaudited)

         Balance Sheet Data:

<S>                              <C>             <C>             <C>             <C>             <C>          
Working Capital (deficiency) ....$   (102,132)   $  1,805,396    $     46,589    $ (1,570,486)   $ (1,407,003)
Total Assets ....................    9,005,405      11,119,692       9,213,104       9,378,618      10,144,406
Total Current Liabilities .......    7,094,257       7,298,136       6,673,570       8,148,657       8,889,702
Long-term obligations ...........       99,274         140,218         726,007         226,925         210,672
Redeemable preferred stock ......      929,380         242,275          87,680            --              --
Stockholders' equity ............      882,494       3,439,063       1,725,847       1,003,036       1,044,032
    Common stock dividends ......           --              --              --              --              --
</TABLE>
<TABLE>
<CAPTION>

                                                 Fiscal Year Ended                             Three Months        Three Months
                                                       March 31,                               Ended               Ended
                                                                                               June 30, 1997       June 30, 1996
                                   1994           1995          1996           1997            (unaudited)         (unaudited)

    Operating Data:

<S>                              <C>              <C>           <C>            <C>            <C>                 <C>        
Net sales ...................... $ 21,756,847     $ 25,374,722  $ 21,230,853   $ 19,624,276   $ 3,142,813         $ 3,184,903
Cost of sales ..................   15,001,015     16,704,757    15,132,895     13,669,104     1,973,365           2,151,718
Gross Profit .................. ($) 8,669,965     6,755,832     6,097,958      5,955,172      1,169,448           1,033,185
(%) ...........................    34.16          31.05         28.72          30.34          37.21               32.44
Operating expenses .............    8,489,222     9,292,632     9,105,515      8,881,438      2,167,430           1,837,372
Net income (loss) ............... (1,631,775)     (875,788)     (3,542,715)    (3,584,881)    (1,209,504)         (983,361)
Income (loss) per common share(1)  (1.69)         (0.87)        (2.77)         (1.29)         (.30)               (.76)
Average shares outstanding(1)      966,322        1,011,284     1,287,843      2,791,876      4,083,739           1,287,843
</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.  For the three
months ended June 30, 1997,  the Company  recorded a net loss of  $1,209,504  as
compared to a net loss of $983,361  for the three  months  ended June 30,  1996.
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 June 30,  1997,  the Company  had a working  capital  deficiency  of
$1,407,003,  an accumulated deficit of $9,259,980,  and stockholders'  equity of
$1,044,032.  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
two new stores,  including 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.  There  are  no  written  contracts  and/or
agreements with any individual  supplier;  rather,  all orders are on a purchase
order basis only.  The Company relies on credit terms from suppliers to purchase
nearly all of its inventory. Credit terms vary from supplier to supplier and are
based upon many factors.  including the ordering company's financial  condition,
account history,  type of product and the time of year the order is placed.  The
Company




<PAGE>
     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 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-Financing  and
Supplier  Credit"  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.  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;
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  price and credit  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. 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.  The  Company  has  entered  into a Loan and  Security
Agreement with Congress.  The agreement provides the Company with a secured line
of  credit  of up to 60% of the  value of all the  Company's  inventory,  not to
exceed $7,000,000 which line expires in February 1998. Congress has informed the
Company that it will not exercise its option to




<PAGE>
extend the term of the credit  line.  In order for the Company to  continue  its
operations,  it  requires a credit line to support  its  receivables,  inventory
purchases,  and  seasonable  operations.  The  Company is seeking to replace its
credit line,  though no  assurances  can be given that it will be able to obtain
another  financing  arm.  This line of credit is secured by all of the Company's
assets. If, for any reason, such estimates prove inaccurate,  the Company's only
recourse,  outside  the  Congress  line of  credit,  will be to 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 and Supplier Credit."

7. Current Litigation.  The Company is currently in litigation in several venues
regarding  four of five stores which the Company has closed.  If the courts find
in favor of any one of three of the  plaintiffs,  then the  outcome  could  have
adverse effects on the Company and its operations.  The Company anticipates that
the fourth  litigation  will be amended to seek relief in the amount of payments
due under the balance of the term of the lease;  in such instance,  if the court
finds in favor of the plaintiff,  then the outcome could have adverse effects on
the  Company  and its  operations.  Such  outcomes  could  affect the use of the
proceeds of the Company and the  implementation  of its business  plans.  If the
Company's  funds  are  insufficient,  then the  Company  may be  forced  to seek
additional financing to implement its business plan.
See "Business-Legal Proceedings."

     8.  Seasonality.  The  Company's  business is highly  seasonal with a large
portion of its revenues (approximately 45% to 49% of the Company's annual sales)
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  and
Supplier Credit."

     9.  Management's  Broad  Discretion  in the  Application  of Proceeds.  The
Company's management will have broad discretion regarding the use of proceeds of
this Offering,  $845,000 or 33.8%, which proceeds have been allocated to working
capital. See "Use of Proceeds."

     10.  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 Company  currently employs only two
executive  officers;  Richard Brady, Chief Executive Officer,  and James Frakes,
Chief  Financial  Officer and Secretary.  The loss of the services of either Mr.
Rashbaum,  Mr. Brady, or Mr. Frakes could  adversely  affect the business of the
Company.  The  Company  does not have or intend to  obtain  "key-man"  insurance
coverage on any of these individuals.

     11.  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 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,"




<PAGE>
formerly  known as 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."

     12.  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  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 June  30,  1997 is  $1,044,032,  or  approximately  $.25  per
outstanding  share of Common Stock  ($1,044,032 / 4,103,519),  or  approximately
$.04 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 x 6 + 4,103,519)  which  represents an immediate  dilution of
$.21 per share of Common Stock on a pro forma  basis.  After  completion  of the
offering,  the  tangible  net  book  value is  estimated  to be  $3,544,032,  or
approximately   $.86  per  outstanding  share  of  Common  Stock  ($3,544,032  /
4,103,519),  or approximately  $.12 per share of Common Stock assuming immediate
conversion of all 4,200,570 shares of Series E Stock then outstanding (4,200,570
x 6 + 4,103,519)  which  represents  an immediate  dilution of $.74 per share of
Common Stock on an as adjusted basis.

     13. 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.

     14.  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.




<PAGE>
     15.  Arbitrary  Offering  Price of  Series E Stock  and  Exercise  Price of
Warrants.  The offering  price of the Series E Stock and the offering  price and
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.

     16. 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  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 E Stock and Warrants will not have the use of
any funds paid during the subscription period.

     17. Delisting of Securities from Nasdaq System; Risks of Low Priced Stocks,
Penny-Stocks.  The Nasdaq Stock Market has delisted the  Company's  Common Stock
from  trading in its market  based on its belief the  Company  does not meet the
stockholders'  equity  maintenance  requirement  of $1,000,000 and due to public
interest  concerns.  The Company had sought appeal  through the Nasdaq  Listings
Qualifications Panel which upheld Nasdaq's  determination.  The Company plans to
continue  to appeal  Nasdaq's  and the hearing  panel's  decision to the fullest
extent of its administrative and legal remedies.  The Company's  management does
not agree with Nasdaq's conclusions.  There can be no assurances that any appeal
will be successful or that if successful,  any of the Company's  securities will
be reinstated for listing on the Nasdaq Stock Market.  The Company's  Securities
shall be quoted on the  over-the-counter  market on the OTC Bulletin Board.  See
"Market for Common Equity."

     18. 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. See "Market for Common Equity."

     19.  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."

     20.  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




<PAGE>
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 and liquidity 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.

     21. Penny Stock  Regulation.  The Commission has adopted  regulations  that
generally  define a "penny  stock" to be any equity  security  that has a market
price of less than $5.00 per share or an  exercise  price of less than $5.00 per
share, subject to certain exceptions. Such exceptions include an equity security
listed on Nasdaq or a stock exchange, and an equity security issued by an issuer
that has (i) net tangible assets of at least $2,000,000, if such issuer has been
in continuous  operation for three years;  (ii) net tangible  assets of at least
$5,000,000,  if such issuer has been in continuous operation for less than three
years; or (iii) average  revenues of at least $6,000,000 for the preceding three
years.  Since the  Company  has had more than  $6,000,000  in  revenues  for the
preceding three years, it is not a designated  penny stock.  Unless an exception
is available,  the  regulations  require the delivery,  prior to any transaction
involving a penny stock,  of a risk  disclosure  schedule  explaining  the penny
stock market and the risks associated therewith.

     If the  Company's  securities  were to become  subject  to the  regulations
applicable to penny stocks,  the market  liquidity for the  securities  would be
severely affected, limiting the ability of broker-dealers to sell the securities
and the ability of purchasers  in this Offering to sell their  securities in the
secondary market. There is no assurance that trading in the Company's Securities
will not be subject to these or other  regulations  that would adversely  affect
the market for such securities.

     22.  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."

     23.   Restrictions   on  Exercise  of  Warrants;   Necessity  for  Updating
Registration Statement.  The Warrants offered hereby are not exercisable unless,
at the time of the exercise,  the Company has a current prospectus  covering the
shares of Preferred Stock issuable upon exercise of the Warrants and such shares
have been registered, qualified or deemed to be exempt under the securities laws
of the state of residence




<PAGE>
of the exercising  holder of the Warrants.  The Company shall file amendments to
this  Registration  Statement and must have same declared  effective  before the
Warrants may be exercised.  The Company shall  undertake to use its best efforts
to have all of the shares of  Preferred  Stock  issuable  upon  exercise  of the
Warrants  registered or qualified on or before the exercise date and to maintain
a current  prospectus  relating  thereto  until the  expiration of the Warrants;
there is no assurance that it will be able to do so. The Company will notify all
Warrantholders  and its transfer agent that the Warrants may not be exercised in
the event there is no current prospectus.

     Although  the  Warrants  will  not  knowingly  be  sold  to  purchasers  in
jurisdictions  in which the Warrants are not  registered or otherwise  qualified
for  sale,  purchasers  may buy  Warrants  in the  after-market  or may  move to
jurisdictions in which the shares  underlying the Warrants are not so registered
or qualified during the period that the Warrants are exercisable. In this event,
the  Company  would be  unable  to issue  shares to those  persons  desiring  to
exercise their Warrants  unless and until the shares could be qualified for sale
in the jurisdictions in which such purchasers  reside, or an exemption from such
qualification  exists in such  jurisdictions,  and Warrantholders  would have no
choice but to attempt to sell the Warrants in a jurisdiction  where such sale is
permissible or allow them to expire unexercised.  See "Description of Securities
- - Warrants."

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

     25. 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."

     26.  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 5 existing ..            (1)   $   500,000                          20.0%
stores

Opening 5 new stores ....            (2)     1,100,000                          44.0%
     
Relocating two stores (3)                       55,000                          2.2%

Working Capital (4) .....                      845,000                          33.8%
 
Total ...................                  $ 2,500,000                          100%
</TABLE>


     (1) The Company shall redesign five of its existing Company  Originals into
Contemporaries at an estimated cost of $100,000 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 $220,000.  The Company plans to open
three  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"
and "Business-Financing and Supplier Credit."

     (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  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.





<PAGE>
         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.



<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>

                                                                                                June 30, 1997
                                                                                Actual ........   As Adjusted
                                                                                                (Unaudited)

<S>                                                                             <C>             <C>         
Total Liabilities ............................. .............................   $  9,100,374    $  9,100,374
                                                                                

Stockholders' Equity:

         Series E Preferred Stock,  $.01 par value,  5,000,000 shares authorized
         3,450,570 outstanding actual, 4,200,570 issued and outstanding
         as adjusted .(1)                                                       3,700,570       6,081,570

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

Additional Paid-in Capital .....................................................6,562,407       6,681,407

Accumulated deficit ............................................................(9,259,980)     (9,259,980)
                                                                                                             
Total Stockholders' Equity (deficit) .........................................  1,044,032       3,544,032
                                                                               
Total Capitalization ...........................................................$ 10,144,406    $ 12,644,406
</TABLE>


     (1)  Includes  250,000  shares  of  Series  E Stock  and  500,000  Warrants
subscribed  as of June 30, 1997 of which the proceeds of $550,000  were received
in August 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 three  months  ended June 30, 1997  compared to three  months ended
June 30, 1996

         The Company generated net sales of $3,142,813 in the three months ended
June 30, 1997. This  represented a decrease of $42,090,  or 1.3%, from net sales
of $3,184,903  in the three months ended June 30, 1996.  The decline in sales is
directly attributable to decreased wholesale sales, primarily to military bases,
of $72,101 and to an absence of video rental income  compared to $27,173 of such
income in the prior period.  Prior to the beginning of the period ended June 30,
1997,  management  had  determined  that the  video  rental  market  had  become
unprofitable and,  accordingly,  exited that market.  Excluding the video rental
and  wholesale  related  sales,  the  Company's  sales from its stores  actually
increased by $57,184, or 1.9%, from $2,996,759 to $3,053,943.

         The Company  posted a gross  profit of  $1,169,448  in the three months
ended June 30, 1997, an increase of $136,263, or 13.2%, from the gross profit of
$1,033,185  in the  three  months  ended  June 30,  1996.  This  represented  an
improvement in the Company's  gross margin from 32.4% in the June 1996 period to
37.2% in the June 1997 period.  This 4.8% gross margin  improvement  was largely
due to the ongoing  implementation  of the Company's new business plan to revise
its product mix and retail  operations to mix promotional  toys with educational
toys, which generally produce better margins than promotional toys.

         Operating  expenses  in the  three  months  ended  June 30,  1997  were
$2,028,403.  This represented a $286,611,  or 16.5%, increase over the Company's
operating  expenses of $1,741,792  in the three months ended June 30, 1996.  The
primary  reasons for the  operating  expense  increase  were an increase in rent
expense of $226,338 and an increase in payroll and related expenses of $103,896.
Those increases were partially  offset by a reduction in advertising  expense of
$137,565. The operating expenses in the June 1996 period also had the benefit of
$67,229 more of other  income,  primarily  related to income  received  from the
filming of a movie at one of the Company's stores in the earlier period.

     During the three months ended June 30, 1997, the Company recorded  non-cash
depreciation and




<PAGE>
amortization expenses of $139,027, a $43,447 increase from $95,580 in the period
ended June 30, 1996.  This increase was largely due to  depreciation on the Toys
International   assets  acquired  in  January  1997.  Total  operating  expenses
(operating  expenses  combined with  depreciation and  amortization) in the June
1997 period were $2,167,430, a $330,058, or 18.0%, increase from total operating
expenses of $1,837,372 in the June 1996 period.

         As a result of the $330,058  increase in total operating  expenses more
than  offsetting  the  $136,263  improvement  in  gross  profit,  the  Company's
operating loss increased by $193,797 from $804,187 during the three months ended
June 30, 1996 to $997,984 during the three months ended June 30, 1997.

          Interest  expense totaled $211,522 for the three months ended June 30,
1997. This  represented a $32,348,  or 18.1%,  increase over interest expense of
$179,174 in the three  months ended June 30,  1996.  The primary  reason for the
increased level of interest expense was a higher level of borrowings in the June
1997 period than in the June 1996 period.

         As a result of the above mentioned factors,  the Company recorded a net
loss of $1,209,506 for the three months ended June 30, 1997. This  represented a
$226,145 increase to the net loss of $983,361 recorded in the three months ended
June 30,  1996.  The net loss per  common  share  for the June 1997  period  was
$(0.30)  compared  to a net loss per  common  share in the June  1996  period of
$(0.76). The loss per common share decreased in the June 1997 period compared to
the corresponding prior period due to an increase in the weighted average number
of shares outstanding from 1,287,843 in the June 1996 period to 4,083,739 in the
June 1997 period.

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.





<PAGE>
        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 $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 June  30,  1997,  the  Company  had a  working  capital  deficit  of
$1,407,003  compared to a working  capital  deficit of  $1,570,486  at March 31,
1997. The Company has generated  operating losses for the past several years and
has  historically  financed  those losses and its working  capital  requirements
through  sales of preferred  stock.  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.

         During the three months ended June 30, 1997,  the Company used $929,762
of cash in its  operations  compared to $864,590 used in operations in the three
months  ended June 30,  1996.  The  Company's  net loss was  approximately  $1.2
million and $1.0 million, respectively, in those periods.




<PAGE>
         The Company used $64,518 of cash in its investing activities during the
three months  ended June 30, 1997  compared to $86,905 in the three months ended
June 30, 1996.

         The Company  generated  $979,580 from its  financing  activities in the
three months ended June 30, 1997 compared to the  generation of $1,100,088  from
financing  activities  in the three  months  ended June 30,  1996.  The  largest
contribution to the Company's  financing  activities in the 1997 fiscal year was
the receipt of $700,000 from the sale of preferred  stock.  Those  proceeds were
used to finance the  Company's  operating  losses  during the three months ended
June 30, 1997.

         As a result of the above  factors,  the Company  had a net  decrease in
cash of  $14,700  in the three  months  ended June 30,  1997  compared  to a net
increase in cash of $148,593 in the three months ended June 30, 1996.

         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.

         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.

         At June 30, 1997, the Company had an inventory financing line of credit
with Congress Financial  Corporation  ("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 Europe American Capital Corp.  ("EACC").  Interest
on  outstanding  balances  is charged at prime  plus  1.5%.  The Loan  Agreement
matures  February 1, 1998.  Congress  has  notified the Company that it will not
exercise its option to extend the terms of the Loan Agreement.





<PAGE>
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 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  and (ii) to  purchase  up to an  aggregate  of
20,000,000 shares of the Company's newly authorized 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 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 support  from its line 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  may 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 filed a  registration  statement  with the  Securities  and Exchange
Commission for an initial public  offering for the Company's  Series E preferred
shares to meet those impending capital requirements.  That offering is being led
by West America  Securities  Corp.  on a best efforts basis with an objective of
raising net  proceeds to the Company of  approximately  $2.5  million.  However,
there can be no assurance that this offering will be  consummated.  In addition,
Mr.  Ilan  Arbel,  an  affiliate  of EACC,  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.

         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.




<PAGE>
        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  products  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.

Inflation and Seasonality

         During the past few  years,  inflation  in the  United  States has been
relatively stable. In management's opinion, this is expected to continue for the
foreseeable future. However, should the American economy again experience double
digit  inflation  rates, as was the case in the past, the impact on prices could
adversely affect the Company's operations.

         The  Company's  business  is  highly  seasonal  with  45 to  49% of its
revenues and profits being  derived  during the months from October to December.
Accordingly,  the Company is required to obtain substantial short-term borrowing
during  the first  three  quarters  of the  calendar  year in order to  purchase
inventory and to finance  capital and  operational  expenditures.  The Company's
past  history of  negative  cash flows  during the fiscal  year are  partially a
result of its seasonal  business  nature.  The Company's cash flows are negative
for most months prior to the Christmas season.  The Company's negative cash flow
for all months except November and December  historically have been serviced via
the  Company's  line of credit,  special  credit terms with vendors and from the
sale of equity instruments, principally preferred stock.

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.




<PAGE>
                            MARKET FOR COMMON EQUITY

         Until September 24, 1997, the Company's  common stock was quoted on the
Nasdaq SmallCap Stock Market. The following table sets forth representative high
and low  closing bid quotes as  reported  by a market  maker  during the periods
stated below. The Company's  Securities will be quoted on the OTC Bulletin Board
upon  consummation  of this  Offering.  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
07/01/97 - 09/23/97(3)                                2       3 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.

     (3) Effective  September  24, 1997,  Nasdaq  delisted the Company's  Common
Stock; therefore, same have not been traded on Nasdaq since said date.

         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.

         On September  24, 1997,  the  Company's  Common Stock was delisted from
trading on the Nasdaq  Stock  Market.  The Company  appealed  an earlier  Nasdaq
determination  and presented  its argument at an oral hearing  before the Nasdaq
Listings  Qualifications  Panel.  On September 23, 1997, the Company  received a
decision from the panel that based its decision to delist on its belief that the
Company  did not  meet  the  stockholders'  equity  maintenance  requirement  of
$1,000,000 and based on  transactions  it deemed  "detrimental  to the investing
public and the public interest" concerning  transactions  undertaken in February
1996 with respect to options  issued to an investor  which provided a $2,000,000
Letter   of   Credit  as   security   for  the   Congress   credit   line.   See
"Business-Financing and Supplier Credit." The Company's management believes that
Nasdaq has erred in its determination and plans to seek all  administrative  and
legal remedies in an attempt to overturn Nasdaq's determination.  A market maker
has filed a Form 2(11) in order to have the Company's Common


Stock quoted on the OTC Bulletin Board. This application is pending.
<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
seventeen stores 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 ("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, the Company
has redesigned three of its Company Originals,  opened two additional locations,
including 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")  are smaller (3,500 to 5,200 square feet in size) and 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  five  Company   Originals   into
Contemporaries and open an additional eight locations by the end of fiscal 1999.
Three of the  additional  locations  shall be opened by the end of calendar year
ended 1997  (they are  scheduled  to open  during  October  and  November).  The
remaining new locations shall be opened by the end of calendar 1998. The Company
anticipates  having  twenty-five  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.  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 January
1997 and the execution of two promissory Notes aggregating $265,000. In order to
ensure a smooth  transition in  operations,  the former  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 EACC of its  option  to  purchase  Series E Stock;  EACC  purchased
1,200,000 shares of the Company's  Series E Preferred  Stock.  These shares were
issued to an assignee of




<PAGE>



     EACC.  The  funding   obtained  from  the  exercise  was  $1,200,000.   See
"Business-Financing and Supplier Credit."

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's  merchandise is stacked from the ground to the eye level
of an adult no more than six feet high.  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 has formed 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 two
new stores,  including its flagship store in Santa Clarita,  California.  By the
end of  calendar  year  1997,  the  Company  intends  to open  three  additional
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  eight new stores and to have  redesigned  five  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
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




<PAGE>



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 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.




<PAGE>
Seasonality

         The  Company's  business is highly  seasonal,  with the majority of its
sales (45% to 49%) 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.

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 and Supplier Credit

         On  February  1, 1996,  the Company  entered  into a Loan and  Security
Agreement ("the Loan Agreement") with Congress Financial  Corporation  (Western)
("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") for a period of two years until February 1998. Congress has notified
the Company that it will not renew its credit line upon expiration.  The Company
is seeking an additional credit line with a new financing company.  There can be
no  assurances  that the  Company  will be  successful  in  entering  into a new
financing  agreement  with  this  or any  other  financing  company.  Without  a
financing  facility,  the Company  would be unable to continue  operations.  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




<PAGE>



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 3,562,070
shares of the Series E Preferred Stock of which  3,200,570  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.  Additionally,  the Company sold an additional 250,000 Series E shares
and 500,000  Warrants for $550,000 as a bridge  financing to the  completion  of
this  Offering.  See  "Plan  of  Distribution  for  Securities  of  the  Selling
Securityholders."

         The Company is currently  seeking to obtain  fixture  financing for the
leasing of fixtures for its new and remodeled  stores.  The Company has not been
able to obtain such financing as of the date hereof.

Description of Securities Series E Preferred Stock

         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.  There are no  written  contracts
and/or  agreements  with any individual  supplier;  rather,  all orders are on a
purchase  order basis only. The Company relies on credit terms from suppliers to
purchase  nearly  all of its  inventory.  Credit  terms  vary from  supplier  to
supplier  and are based upon many  factors.  including  the  ordering  company's
financial condition,  account history,  type of product and the time of year the
order is placed. 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 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.

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




<PAGE>



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.

         The Company's  management believes there is a demand in the marketplace
for 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.  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  September  30,  1997,  the Company has two  executive  officers,
approximately 70 full time employees, and approximately 280 part time employees.
The  Company  maintains  approximately  two  employees  in  administration,  two
employees in accounting, one employee in advertising/marketing, two employees in
purchasing,  one receptionist and fifteen  employees in warehousing.  During the
seasonal period of October  through  December,  the Company  employs  additional
staff on a part-time  basis. The balance of employees are those that are staffed
directly  at the  Company's  stores.  None of the  employees  of the Company are
represented by a union, and the Company considers employee relations to be good.

Properties

         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 August 1997, the Company  closed five stores,  four of
which closings have resulted in litigation with the landlords and one settlement
regarding the outstanding terms on the leases. See "Business-Legal Proceedings."

     2) In September  1997,  the Company  signed a  short-term  lease to rent an
additional  approximately  2,000  square  feet of store  space  (in Suite 307 of
Crystal Court). The lease extends from October 1, 1997 to January 5, 1998.

         In  August  1997,  the  Company  opened  a  new  store  in  Clairemont,
California.  In addition to the above stores,  the Company  previously  operated
several  Company  Originals  which were closed for various  reasons.  The leases
therefor are of  considerable  duration  and have been broken,  which may impose
significant  potential  hardship  (legal and/or  financial) on the Company.  See
"Business-Legal Proceedings." 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  operated at a loss.  In addition,
since fixtures from closed stores are typically used in new store locations, the
cost of opening new locations is reduced.

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 closed.  (The  Company has  negotiated a buyout of the lease for
the fifth store. The Company  anticipates that the litigation  matter pertaining
to the fourth store will be amended to seek relief in the amount of payments due
under the balance of the term of the lease; in such instance, if the court finds
in favor of the  plaintiff,  then the outcome could have adverse  effects on the
Company and its operations.) 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.

         In June 1997,  in the Superior  Court of the State of  California,  Los
Angeles County,  Shook Development Corp.  commenced suit against the Company for
breach of contract  pertaining to premises  leased by the Company from South San
Dimas, a California Limited Partnership.  The premises are located in San Dimas,
California. The lease for the premises has a term from November 15, 1990 through
March 2000. The Company vacated the premises in April 1997. The plaintiff is not
the entity with which the Company entered the lease.  Under California State law
and the  provisions of the lease,  plaintiff has a duty to mitigate its damages.
Plaintiff seeks damages, of a continuing nature, for unpaid rent, unpaid




<PAGE>



Common Area Maintenance charges, late charges,  interest,  costs, and attorney's
fees. The Company is defending against this action.

         Also in June 1997,  in the Superior  Court of the State of  California,
Orange County,  Prudential  Insurance  Company of America commenced suit against
the Company for breach of contract pertaining to premises leased by the Company.
The premises are located in  Riverside,  California,  and the lease extends from
August  1995  through  January  2001.  In April 1997,  the  Company  vacated the
premises.  Under California State law and the provisions of the lease, plaintiff
has a duty to mitigate its damages.  Plaintiff  seeks  damages,  of a continuing
nature, for unpaid rent, unpaid Common Area Maintenance  charges,  late charges,
interest,  costs,  and attorney's  fees.  The Company is defending  against this
action.

         In May 1997,  in the  Superior  Court of the State of  California,  Los
Angeles County,  PNS Stores,  Inc. commenced suit against the Company for breach
of contract  pertaining  to premises  leased by the  Company.  The  premises are
located in  Whittier,  California.  The lease for the  premises  has a term from
September 1994 through  January 2000. The Company  vacated the premises in March
1997. Under California State law and the provisions of the lease,  plaintiff has
a duty to mitigate its damages. Plaintiff seeks damages, of a continuing nature,
for unpaid rent, unpaid Common Area Maintenance charges, late charges, interest,
costs, and attorney's fees. The Company is defending against this action.

         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.

                                                         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>



<PAGE>
         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 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.  Mr.  Rashbaum was a crisis  management  consultant  to the
Company from July 1995 to 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.  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 re-elected Director of the Company
in May 1997.

     James  Frakes was elected  Chief  Financial  Officer and  Secretary  of the
Company in July 1997. In August 1997, in order to fill a vacancy, Mr. Frakes was
appointed by the Board as a Director of the Company.  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




<PAGE>



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. 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 1 for 3
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  and  Secretary,  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 terms of the option




<PAGE>



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.

                            PRINCIPAL SECURITYHOLDERS

     The following table sets forth certain information as of September 30, 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>

     (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
conversion  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.

     (3) Does not include  4,818,420  shares of Common Stock  issuable  upon the
conversion of 803,070 shares of the Series E Stock.

     (4) Does not include  7,035,000  shares of Common Stock  issuable  upon the
conversion of 1,172,500 shares of the Series E Stock.

     (5) Does not include  4,500,000  shares of Common Stock  issuable  upon the
conversion of 750,000 shares of the Series E Stock.

     (6)  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."

     (7) Does not include  1,500,000  shares of Common Stock  issuable  upon the
conversion 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,  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




<PAGE>



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 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.

<PAGE>



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.

         The  Company  leases  a  combined  51,700  square  feet of  office  and
warehouse space at an approximate annual cost of $228,000, the lease expiring in
April 2000.  The office and warehouse are leased from a partnership of which one
of the partners is 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.

         All  transactions  and  loans  between  the  Company  and any  officer,
director,  or 5%  stockholder  will be on terms no less  favorable than could be
obtained  from  independent  third parties and will be approved by a majority of
the independent  disinterested  directors of the Company.  The Company  believes
that all prior affiliated  transactions  were made on terms no less favorable to
the Company than available from unaffiliated parties.

         Any  forgiveness  of  loans  must  be  approved  by a  majority  of the
Company's  independent directors who do not have an interest in the transactions
and who have access,  at the  Company's  expense,  to  Company's or  independent
counsel.

                            DESCRIPTION OF SECURITIES

         The Company's authorized  capitalization  consists of 50,000,000 shares
of capital stock. The Company is authorized to issue 40,000,000 shares of Common
Stock, par value $.01 per share and 10,000,000 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,

<PAGE>



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.

         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.


<PAGE>



         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  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  10,000,000 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




<PAGE>



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 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 addressed its needs with
EACC and assigns, 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.


<PAGE>

                                  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 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 made  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




<PAGE>



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,  of which  $30,000  has been  advanced  to date.  The
Underwriter's  expenses in excess of the non-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. The Underwriter does not intend to
sell  any of the  Company's  Securities  to  accounts  for  which  it  exercises
discretionary authority.

         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




<PAGE>



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 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,  New York,  New York. 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 three  actions  concerning  the
Company as referenced herein. See "Business-Legal Proceedings."

                                     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 LLP,  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 LLP,
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 LLP,
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 LLP 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 LLP was engaged by American Toys, the
former parent company,  to re-audit the financial statement of American Toys for
the year ended




<PAGE>



March 31,  1996.  In so doing,  Haskell & White  LLP  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 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
<TABLE>
<CAPTION>



                                                                                                                     Page

<S>                                                                                                                    <C>        
Report of Independent Certified Public Accountants ...............................................................   F-2

Balance Sheets as of June 30, 1997 (unaudited), March 31, 1997 and 1996 ..........................................   F-3

Statements  of  Operations  for the Three  Months  Ended June 30,  1997 and 1996
  (unaudited) and for the Years Ended March 31, 1997 and 1996
                                                                                                                     F-5
Statements of Stockholders'  (Deficit) Equity for the Years Ended March 31, 1996
  and 1997 and for the Three Months Ended June 30, 1997
  (unaudited) ....................................................................................................   F-6

Statements of Cash Flows for the Three Months Ended June 30, 1997 and
  1996 (unaudited) and for the Years Ended March 31, 1997 and 1996 ...............................................   F-8

Notes to Financial Statements ....................................................................................   F-10

</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'
(deficit)  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 LLP
                                                    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, Notes
15 c) and d) which are as of June 30,
1997 and Note 15 f) which is
as of September 24, 1997


                                      F - 2


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

                                 BALANCE SHEETS




                                 ASSETS (Note 5)
<TABLE>
<CAPTION>


                                                        June 30, 1997        March 31,
                                                        (Unaudited)       1997           1996

Current
<S>                                                     <C>           <C>           <C>        
     Cash ...........................................   $   163,022   $   177,722   $   192,401                                
     Accounts receivable (Note 2) ...................        45,430        60,206        35,273
     Subscription receivable (Note 13) ..............       550,000          --            --
     Merchandise inventories ........................     6,550,784     6,092,930     6,259,084
     Other current assets ...........................       173,463       247,313       233,401
                                                        -----------   -----------   -----------
                  Total current assets ..............     7,482,699     6,578,171     6,720,159

Property and equipment, net of accumulated
     depreciation and amortization of $2,967,939,
     $2,828,913 and $2,457,813, respectively (Note 3)     2,401,143     2,475,650     1,858,538

Deposits and other assets (Notes 4 and 5) ...........       260,564       324,797       634,407
                                                        -----------   -----------   -----------

                                                        $10,144,406   $ 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.)

                                 BALANCE SHEETS




                      LIABILITIES AND STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>


                                                                                  June 30, 1997          March 31,
                                                                                  (Unaudited)      1997           1996 
             
Current
<S>                                                                                <C>             <C>             <C>         
     Bank overdraft ............................................................   $     93,882    $    135,325    $    108,751
     Borrowings under financing agreement (Note 5) .............................      4,826,063       4,438,875       3,403,025
     Accounts payable ..........................................................      3,726,313       3,123,851       2,878,183
     Accrued expenses and other liabilities ....................................        143,444         308,940         283,611
     Current portion of notes payable (Note 7) .................................        100,000         141,666            --
                                                                                   ------------    ------------    ------------
                  Total current liabilities ....................................      8,889,702       8,148,657       6,673,570

Notes payable, net of current portion (Note 7) .................................         75,000         100,000            --

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

Deferred rent liability (Note 9) ...............................................        135,672         126,925         197,937
                                                                                   ------------    ------------    ------------

                  Total liabilities ............................................      9,100,374       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, 4,000,000 shares
       authorized; 3,200,570 shares outstanding,
       250,000 shares subscribed; full liquidation value
       at $3,200,570, $2,500,570 and $0 ........................................      3,700,570       2,500,570            --
     Common stock, $.01 par value, 40,000,000 shares
       authorized; 4,103,519, 4,083,519 and
       1,287,843 shares outstanding ............................................         41,035          40,835          12,878
     Additional paid-in capital ................................................      6,562,407       6,512,107       4,779,520
     Accumulated deficit .......................................................     (9,259,980)     (8,050,476)     (4,465,595)
                                                                                   ------------    ------------    ------------

                  Total stockholders' equity ...................................      1,044,032       1,003,036       1,725,847

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

                                                                                   $ 10,144,406    $  9,378,618    $  9,213,104
                                                                                   ============    ============    ============
</TABLE>

                 See accompanying notes to financial statements.

                                                        F-4


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

                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                  Three Months Ended June 30,     Year Ended March 31,
                                                  1997                  1996      1997                  1996
                                                                                  (Unaudited)
<S>                                               <C>             <C>             <C>             <C>         
Net sales (Note 2) ............................   $  3,142,813    $  3,184,903    $ 19,624,276    $ 21,230,853

Cost of sales .................................      1,973,365       2,151,718      13,669,104      15,132,895
                                                  ------------    ------------    ------------    ------------

                  Gross profit ................      1,169,448       1,033,185       5,955,172       6,097,958
                                                  ------------    ------------    ------------    ------------

Operating expenses:
     Operating expenses (Notes 11 and 12) .....      2,028,403       1,688,106       8,474,423       8,568,677
     Depreciation and amortization ............        139,027         149,266         407,015         407,261
     Costs associated with permanent closure of
     retail stores (Note 9) ...................           --              --              --           129,577
                                                  ------------    ------------    ------------    ------------

       Total operating expenses ...............      2,167,430       1,837,372       8,881,438       9,105,515
                                                  ------------    ------------    ------------    ------------

Operating loss ................................       (997,982)       (804,187)     (2,926,266)     (3,007,557)

Interest expense (Notes 4 and 5) ..............        211,522         179,174         658,615         535,158
                                                  ------------    ------------    ------------    ------------

Net loss ......................................   $ (1,209,504)   $   (983,361)   $ (3,584,881)   $ (3,542,715)
                                                  ============    ============    ============    ============

Net loss applicable to common shares ..........   $ (1,209,504)   $   (983,361)   $ (3,584,881)   $ (3,570,260)
                                                  ============    ============    ============    ============

Net loss per common share .....................   $       (.30)   $       (.76)   $      (1.29)   $      (2.77)
                                                  ============    ============    ============    ============

Weighted average number of common shares and
     share equivalents outstanding ............      4,083,739       1,287,843       2,791,876       1,287,843
                                                  ============    ============    ============    ============
</TABLE>

                 See accompanying notes to financial statements.

                                       F-5


<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>                 <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           -                   -(1)      
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-6


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

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




                                  Years Ended March 31, 1996 and 1997 and Three Months Ended June 30, 1997
                                                                 Additional Redeemable Preferred Stock Preferred Stock
                                   Common Stock   Paid-in        Series B         Series D      Series E        Accumulated
                                Shares    Amount  Capital    Shares   Amount  Shares  Amount Shares  Amount     Deficit
<S>                             <C>       <C>     <C>        <C>      <C>     <C>     <C>    <C>         <C>        <C>             
Issuance of common stock .......20,000    200     300        -        --      --      --     --          --         --
Issuance of Series E preferred
   stock for cash ..............--        --      --         -        --      --      --     950,000     1,200,000  --
Issuance of common stock
   purchase warrants for cash ..--        --      50,000     --       -       --      --     --          --         -            
Net loss for three months ended
   June 30, 1997 ...............--        --      --         -        --      --      --     --          --         (1,209,504)  
                                                                                                          
Balance, June 30, 1997   
(Unaudited) . .............     4,103,519 $41,035 $ 6,562,407         $--      $--           $3,450,570  $3,700,570 $(9,259,980)

</TABLE>

                 See accompanying notes to financial statements

                                       F-7


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

                            STATEMENTS OF CASH FLOWS
                                    (Note 14)
<TABLE>
<CAPTION>

                                                                   Three Months Ended June 30,    Year Ended March 31,
                                                                   1997            1996           1997           1996
                                                                   (Unaudited)
Cash flows from operating activities:

<S>                                                                 <C>            <C>            <C>            <C>         
     Net loss ...................................................   $(1,209,504)   $  (983,361)   $(3,584,881)   $(3,542,715)
     Adjustments to reconcile net loss to net cash
       used for operating activities:
       Depreciation and amortization .............................       139,027         95,580        407,015        407,261
       Amortization of common stock options ......................        53,685         53,685        214,743         64,300
       Deferred rent .............................................         8,746        (20,825)       (71,012)        57,719
       Preferred stock issued for financing charges ..............          --           16,000           --             --
     Increase (decrease) from changes in:
       Accounts receivable ......................................       (14,776)       (72,130)       (24,933)       586,827
       Merchandise inventories ......................... ........      (457,854)    (1,259,686)       431,154      1,673,284
       Other current assets .............................  .......       101,504        140,488        (13,912)       (52,099)
       Deposits and other assets ..........................  .....        12,420         22,968         94,867        (49,986)
       Accounts payable ..........................................       602,459      1,320,106        245,668       (380,817)
       Accrued expenses and other liabilities ...................      (165,469)      (177,415)        25,329         60,054

     Cash used for operating activitieS..........................      (929,762)      (864,590)    (2,275,962)    (1,176,172)


Cash flows from investing activities:

     Purchases of property and equipment ........................       (64,518)       (86,905)    (1,024,127)      (340,311)
     Amounts due from stockholder ....     ....................          --             --             --              17,788


     Cash used for investing activities .........................       (64,518)       (86,905)    (1,024,127)      (322,523)


</TABLE>

                 See accompanying notes to financial statements

                                       F-8


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

                          NOTES TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>




                                                                   Three Months Ended June 30,   Year Ended March 31,
                                                                   1997               1996       1997                  1996
                                                                  (Unaudited)

Cash flows from financing activities:

<S>                                                                <C>             <C>          <C>             <C>         
     Change in bank overdraft ..................................   $    (41,443)   $    --      $     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 .... ..................      4,486,974   4,297,041      22,404,385       5,637,392
     Repayments under financing agreement .....  ...............     (4,099,785)   (3,443,273)    (21,368,535)     (2,234,367)
     Payments on capital lease obligations ..................           --              --              --           (42,045)
     Repayment of notes payable ................................        (66,666)           --           (23,334)           --
     Due to affiliate .......................................           --              --              --           528,070
     Redemption of preferred stock ..........................           --          (87,680)        (81,579)       (163,157)
     Payment of dividends on preferred stock ................           --              --            (6,101)        (18,982)
     Proceeds from issuance of preferred stock ..................      700,500      334,000       2,334,000            --
                                                 

                  Cash provided by financing activities ........        979,580     1,100,088       3,285,410       1,441,171
                                                                

Net increase (decrease) in cash ................................       (14,700)     148,593         (14,679)        (57,524)

Cash, beginning of period ......................................        177,722      83,650         192,401         249,925
                                                                
Cash, end of period ............................................   $    163,022    $    232,243    $    177,722    $    192,401
</TABLE>

                 See accompanying notes to financial statements

                                       F-9


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

                          NOTES TO FINANCIAL STATEMENTS




               Information With Respect to the Three Months Ended
                       June 30, 1997 and 1996 is Unaudited


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.

         Basis of Presentation - Three Months Ended June 30, 1997 and 1996

         The unaudited interim financial  statements for the three month periods
         ended June 30, 1997 and 1996 included  herein have been prepared by the
         Company,  without audit,  pursuant to the rules and  regulations of the
         Securities and Exchange  Commission and, in the opinion of the Company,
         reflect  all   adjustments   (consisting   only  of  normal   recurring
         adjustments)   and   disclosures   which  are   necessary  for  a  fair
         presentation.  The results of  operations  for the three  month  period
         ended June 30, 1997 is not  necessarily  indicative  of the results for
         the full year.

         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.




                                                       F-10


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




1.       Summary of Accounting Policies (continued)

         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.
         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-11


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




1.       Summary of Accounting Policies (continued)

         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; and $4,087 and $8,118 for the three months
         ended June 30, 1997 and 1996, respectively. At June 30, 1997, March 31,
         1997 and 1996, the Company had accounts receivable from wholesale sales
         of TKO items totaling $7,285, $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.



                                                       F-12


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




3.       Property and Equipment

         Property and equipment consisted of the following:

                                    June 30,                    March 31,
                                    1997              1997                1996

Furniture, fixtures and equipment   $ 3,270,102    $ 3,231,161    $ 2,918,621
Leasehold improvements ..........     1,245,824      1,220,246        542,785
Computerized inventory management
  system ........................       468,210        468,210        484,074
Signs ...........................       280,034        280,034        265,959
Vehicles ........................       104,912        104,912        104,912

                                      5,369,082      5,304,563      4,316,351

Accumulated depreciation and
  amortization ..................    (2,967,939)    (2,828,913)    (2,457,813)


                                    $ 2,401,143    $ 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.
         Amortization of the value of the option,  which is included in interest
         expense,  aggregated  $24,435 for each of the three month periods ended
         June 30,  1997 and 1996,  and  $97,740  and $44,800 for the years ended
         March 31, 1997 and 1996,  respectively.  The  unamortized  value of the
         option  at June  30,  1997 and  March  31,  1997 and 1996 was  $57,025,
         $81,460 and  $179,200  and is included in other  assets.  The  exercise
         period  expired  on April  16,  1996  and no  options  were  exercised.
         However, the unamortized portion of the value was not written off as of
         April 16, 1996 as the related financing costs were incurred for interim
         financing  as a  direct  precursor  to a  new  financing  agreement  as
         discussed  below.  As such,  the debt issue  costs are being  amortized
         concurrently  with  additional  costs  incurred  over a  period  ending
         February  1998 which  coincides  with the maturity of the new financing
         agreement.

         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 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 June 30,
         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
         June 30,  1997,  the  Company  was in  compliance  with this  financial
         covenant.




                                                       F-13


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




5.       Financing Agreement (continued)

         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. Amortization of the value of
         the option,  which is included in interest expense,  aggregated $29,250
         for each of the three month periods  ended June 30, 1997 and 1996,  and
         $117,000  and $19,500 for the years ended March 31, 1997 and 1996.  The
         unamortized  value of the option at June 30, 1997,  March 31, 1997, and
         1996 aggregates $68,250,  $97,500, and $214,500,  respectively,  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 June 30, 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 January 1997 and the execution of two promissory  Notes  aggregating
         $265,000 (Note 7).

7.       Notes Payable
<TABLE>
<CAPTION>

                                                               June 30,                      March 31,
                                                            ---------------     ----------------------
                                                                 1997                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.  Paid in full on June 16, 1997.
 Note is subordinate to the financing
agreement with a financial institution (Note 5).

<S>                                                           <C>                    <C>                 <C>
                                                              $ -                    $41,666             $ -
</TABLE>



                                                       F-14


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




7.       Notes Payable (continued)
<TABLE>
<CAPTION>

                                                               June 30,                      March 31,
                                                            ---------------     ----------------------
                                                                 1997                1997                1996
                                                            ---------------     ---------------    ----------

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). 

<S>                                                    <C>                           <C>                 <C>
                                                       175,000                       200,000             --

Total long-term debt                                   175,000                       241,666             --
Less current portion                                   (100,000)                     (141,666)           --
Long-term debt .....                                   $75,000                       $ 100,000           $--
</TABLE>

     Future  obligations under these promissory Notes as of June 30, 1997 are as
follows:

Year Ending
March 31            Amount

1998                $ 100,000
1999                75,000
- ----------------
                    $ 175,000

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

         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
         addition,  $14,165  and $70,833  was  outstanding  at June 30, 1997 and
         1996, respectively.




                                                       F-15


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




9.       Costs Associated with Closure of Retail Stores (continued)

         In March,  April, and May 1997, the Company vacated four locations.  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.



                                                       F-16


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




10.      Income Taxes (continued)

         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:

                                                  March 31,
                                               1997     1996

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 ........       --%     -%

         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 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 June 30,  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 June
         30, 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).



                                                       F-17


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

NOTES TO FINANCIAL STATEMENTS
CONTINUED




11.      Commitments and Contingencies (continued)

         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.

         The Company  incurred  rental  expense  under all  operating  leases of
         $838,982  and  $612,644  for the three  months  ended June 30, 1997 and
         1996,  respectively,  and $2,681,728 and $2,841,215 for the years ended
         March 31, 1997 and 1996.  Contingent  rent  expense  was  insignificant
         during  the three  months  ended  June 30,  1997 and 1996 and the years
         ended March 31, 1997 and 1996.

         During the three  months  ended June 30, 1997 and 1996 and, the Company
         sub-leased  portions of its warehouse  building and a portion of one of
         its retail locations under  noncancelable  operating  leases.  Sublease
         income  totaled  $2,310 and $33,297 for the three months ended June 30,
         1997 and 1996 and  $134,093  and  $93,822 for the years ended March 31,
         1997 and 1996 (Notes 12 and 15a).

         At March 31, 1997 the aggregate future minimum lease payments due under
         these noncancelable leases are as follows:

                      Year Ending
                       March 31,

                         1998   $2,099,491
                         1999    1,776,806
                         2000    1,641,013
                         2001    1,014,003
                         2002      774,325
Thereafter                       1,968,345

Total minimum lease payments    $9,273,983
- -----------------------------   ==========

         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


                                                       F-18


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




11.      Commitments and Contingencies (continued)

         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

         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 totaled  $170,744 and $128,327
         for the three  months  ended June 30,  1997 and 1996 and  $227,546  and
         $227,916 for the years ended March 31, 1997 and 1996. 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.  During the three
         months ended June 30, 1997 and 1996  sublease  rental income was $2,310
         and $33,297, respectively.

         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, and $9,999 for the three months ended June 30, 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.



                                                       F-19


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




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.

         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.


                                                       F-20


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




13.      Equity Transactions (continued)

         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
         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:

                Three Months Ended June 30,         Years Ended March 31,
                1997       1996                        1997       1996

Interest paid   $118,619   $ 91,858                    $443,875   $464,832
Income taxes    $  1,600   $   --                      $    800   $    800

         During the three months ended June 30, 1997,  the Company  entered into
         an  agreement to sell  250,000  shares of Series E preferred  stock and
         500,000  warrants to purchase  Series E preferred  stock.  As a result,
         $550,000 was recorded as subscription receivables at June 30, 1997. 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.  Such amount was  collected  in
         August 1997 (Note 15e).

         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.      Events Subsequent to March 31, 1997

         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.
         Termination of this warehouse  lease also resulted in the  cancellation
         of sub-lease agreements.



                                                       F-21


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

                          NOTES TO FINANCIAL STATEMENTS
                                    CONTINUED




15.      Events Subsequent to March 31, 1997 (continued)


         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. The advances were exchanged for 700,000 shares
         of Series E preferred stock.

         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.

         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 II preferred stock outstanding.

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

              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.

              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.

         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


                                                       F-22


<PAGE>


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

                                           NOTES TO FINANCIAL STATEMENTS
                                                     CONTINUED




15.      Events Subsequent to March 31, 1997 (continued)

         retrofitting  six existing  stores;  for  relocation of two stores upon
         expiration of existing leases; and for general working capital needs.

         e)   Subscribed Preferred Stock (unaudited)

         In an  agreement  dated  June 30,  1997,  the  Company  agreed to issue
         250,000  shares of Series E  preferred  stock for  $500,000  and for an
         additional  $50,000 to issue  500,000  warrants  to  purchase  Series E
         preferred stock in a private sale. As a result of that  agreement,  the
         Company  booked a  subscription  receivable  for  $550,000 and recorded
         increases to Series E preferred stock and additional paid-in-capital of
         $500,000 and  $50,000,  respectively.  The Company  received all of the
         $550,000 of proceeds on August 12, 1997.

         f)   Delisting of Securities

         On September  24, 1997,  the  Company's  Common Stock was delisted from
         trading on the Nasdaq  Stock  Market.  The Company  appealed an earlier
         Nasdaq  determination  and presented its argument at an oral hearing in
         front of the Nasdaq  hearings panel. On September 23, 1997, the Company
         received a decision from the hearings panel that based its delisting on
         its  belief  that the  Company  did not meet the  stockholders'  equity
         maintenance  requirement  of $1,000,000  and based on  transactions  it
         deemed  "detrimental to the investing  public and the public  interest"
         concerning transactions undertaken in February 1996 with respect to the
         Company obtaining its credit line with Congress  Financial  Corporation
         (Western).  The Company's  management believes that Nasdaq has erred in
         its  determination  and  plans to seek  all  administrative  and  legal
         remedies in an attempt to overturn Nasdaq's determination.

         The Company  expects that its Common Stock,  together with the Series E
         Preferred Stock and redeemable  Series E Stock purchase  warrants being
         offered  in the  public  offering  described  above,  will trade on the
         over-the-counter market on the OTC Bulletin Board.





                                                       F-23


<PAGE>






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
                                                              September 30, 1997
PROSPECTUS SUMMARY............................................

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

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

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

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

MANAGEMENT'S DISCUSSION AND ANALYSIS
 OF FINANCIAL CONDITION AND RESULTS OF               
 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-1


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.










<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
Boston 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 .......................        13,683.84
                                        -----------
Total ...............................   $335,000.00 (1)

(1)      Estimated.


<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  this  Amendment  No.1,  have  been  previously  filed  with the
Commission, either on the initial filing of this Registration on Form SB-2 filed
August 14, 1997, or 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.
  3.2(a)*                  -        Amendment to Certificate of Incorporation of the Company, filed August 11,
                                    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.
  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).
10.44                      -        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.
     
<PAGE>
10.76                      -        Lease Agreement for Store-Riverside International (incorporated by
                                    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 LLP
23.02                      -        Consent of Klarman & Associates, is contained in their opinion filed as exhibit
                                    5.0 to this Registration Statement.
</TABLE>




<PAGE>

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 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.









<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 29th day of September, 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                  09/29/97
Harold Rashbaum                                                                                               Date


\s\ Richard Brady                                                      Chief Executive Officer,               09/29/97
Richard Brady                                                          President and Director                 Date


\s\ James B. Frakes                                                    Chief Financial Officer                09/29/97
James B. Frakes                                                        and Secretary                          Date



\s\ Sheikhar Boodram                                                   Director                               09/29/97
Sheikhar Boodram                                                                                              Date


</TABLE>






<PAGE>


                                                  Exhibit 3.2(a)

                 Amendment to Certificate of  Incorporation of the Company filed
August 11, 1997.



<PAGE>



                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                       PLAY CO. TOYS & ENTERTAINMENT CORP.


                     Pursuant to Section 242 of the General
                    Corporation Law of the State of Delaware










                                                         Mail Filing Receipt to:
                                                            Klarman & Associates
                                                               2694 Bishop Drive
                                                                       Suite 213
                                                             San Ramon, CA 94583












<PAGE>
                            CERTIFICATE OF AMENDMENT

                                       OF

                          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 increase the authorized  number
of shares of the Series E Preferred  Stock from 5,000,000 to 10,000,000  shares.
The  Certificate  of  Incorporation  of this  Corporation is amended by changing
"Article FOURTH," so that, as amended, said Article shall read as follows:

         FOURTH:

         1Authorized Capital Stock. The total number of shares of all classes of
capital  stock which this  Corporation  shall have  authority  to issue is FIFTY
MILLION  (50,000,000) shares consisting of FORTY MILLION  (40,000,000) shares of
Common Stock, par value $0.01 per share (hereinafter,  the "Common Stock"),  and
TEN MILLION  (10,000,000)  shares of Preferred  Stock, par value $0.01 per share
(hereinafter, the "Preferred Stock"), designated "Series E Preferred Stock," the
relative  rights,  preferences,  and  limitations  of which  are as set forth in
subparagraph of this Article FOURTH.


         B.       Series  E Preferred Stock.


                  (i)  Designation.  The designation of this series of Preferred
Stock, par value $0.01 per share,  shall be the "Series E Preferred  Stock." The
number  of  shares  of  Series E  Preferred  Stock  authorized  hereby  shall be
10,000,000 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




<PAGE>
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.

                  (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 the 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 holders 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,  nor  transfer  (for  cash,  shares  of  stock,
securities,  or their consideration) of all or substantially all of 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 are 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
certificates  representing  such shares 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,




<PAGE>
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).

     1 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 shall have
been  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 is 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
all such outstanding shares 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,  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.

     1In  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

     1Dividends.  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.

     1 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.

     1  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 the Common Stock.






<PAGE>
         FIFTH:

                  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 30th day of June, 1997.

         IN WITNESS WHEROF,  the undersigned  President of this  Corporation has
executed this Certificate of Amendment on this 6th day of August, 1997.

                                    PLAY CO. TOYS & ENTERTAINMENT CORP.



                                    Richard Brady, President






<PAGE>

                                   Exhibit 4.2

                          Specimen Warrant Certificate.



<PAGE>

                                VOID AFTER , 2002

     REDEEMABLE WARRANT CERTIFICATE FOR PURCHASE OF SERIES E PREFERRED STOCK

                                      No.

                       PLAY CO. TOYS & ENTERTAINMENT CORP.


         This certifies that FOR VALUE RECEIVED


or registered  assigns (the  "Registered  Holder") is the owner of the number of
Redeemable  Series E Preferred Stock Purchase  Warrants  ("Warrants")  specified
above. Each Warrant initially entitles the Registered Holder to purchase subject
to the  terms  and  conditions  set forth in this  Certificate  and the  Warrant
Agreement (as hereinafter  defined),  one fully paid and nonassessable  share of
Series E  Preferred  Stock,  $.01 par value,  of PLAY CO.  TOYS &  ENTERTAINMENT
CORP.,  a  Delaware  corporation  (the  "Company"),  for a period of four  years
commencing one year from the date the Offering closes, upon the presentation and
surrender of this Warrant  certificate with the Subscription Form on the reverse
hereof duly executed,  at the corporate  office of Continental  Stock Transfer &
Trust  Company  as  Warrant  Agent,  or its  successor  (the  "Warrant  Agent"),
accompanied  by payment of $5.00 (the  "Purchase  Price") in lawful money of the
United  States of America in cash or by official  bank or  certified  check made
payable to the order of the Company.

         This Warrant Certificate and each Warrant represented hereby are issued
pursuant to and are  subject in all  respects  to the terms and  conditions  set
forth in the Warrant Agreement (the "Warrant Agreement"), dated
         , 1997 by and among the Company and the Warrant Agent.

         In the  event of  certain  contingencies  provided  for in the  Warrant
Agreement,  the  Purchase  Price or the  number of shares of Series E  Preferred
Stock subject to purchase upon the exercise of each Warrant  represented  hereby
are subject to modification or adjustment.

         Each Warrant  represented  hereby is  exercisable  at the option of the
Registered  Holder, but no fractional shares of Series E Preferred Stock will be
issued.  In the case of the exercise of less than all the  Warrants  represented
hereby,  the Company  shall cancel this Warrant  Certificate  upon the surrender
hereof  and shall  execute  and  deliver a new  Warrant  Certificate  or Warrant
Certificates of like tenor, which the Warrant Agent shall  countersign,  for the
balance of such Warrants.

         The term  "Expiration  Date" shall mean 5:00 P.M.  (New York time) on ,
2002, or such earlier date as the Warrants shall be redeemed. If such date shall
in the State of New York be a holiday or a day on which the banks are authorized
to close, then the Expiration Date shall mean 5:00 p.m. (New York time) the next
following  day which in the State of New York is not a holiday or a day on which
banks are authorized to close.

         The Company shall not be obligated to deliver any  securities  pursuant
to the exercise of the Warrants represented by this Warrant Certificate unless a
registration  statement  under the  Securities  Act of 1933,  as  amended,  with
respect to such  securities is effective.  The Company has covenanted and agreed
that it will file post effective amendments to the registration  statement (when
events require such  amendments) and will use its best efforts to cause the same
to  become  effective  and to keep  such  registration  statement  current.  The
Warrants  represented  hereby shall not be exercisable by a Registered Holder in
any state where such exercise would be unlawful.

         This Warrant Certificate is exchangeable,  upon the surrender hereof by
the Registered  Holder at the corporate  office of the Warrant Agent,  for a new
Warrant Certificate or Warrant  Certificates of like tenor representing an equal
aggregate number of Warrants, each of such new Warrant Certificates to represent
such number of Warrants as shall be designated by such Registered  Holder at the
time of such surrender. Upon due




<PAGE>



presentment  together  with any  service  charge in addition to any tax or other
governmental  charge  imposed  in  connection  therewith,  for  registration  of
transfer of this Warrant  Certificate at such office, a new Warrant  Certificate
or Warrant  Certificates  representing an equal aggregate number of Warrant will
be issued to the  transferee in exchange  therefor,  subject to the  limitations
provided in the Warrant Agreement.

         Prior to the exercise of any Warrant represented hereby, the Registered
Holder  shall not be entitled  to any rights of a  stockholder  of the  Company,
including,  without  limitation,  the right to vote or to receive  dividends  or
other  distributions,  and shall not be  entitled  to receive  any notice of any
proceedings of the Company, except as provided in the Warrant Agreement.

         Warrants represented by this Warrant Certificate may be redeemed at the
option of the Company,  at any time  commencing  one year from the Closing Date,
upon  thirty  (30)  days  notice,  at a  redemption  price of $.05 per  warrant,
provided  the closing bid price (as  defined in the Warrant  Agreement)  for the
Series E Preferred Stock issuable upon exercise of such Warrant is at least 170%
of the exercise  price of the  Warrants  being  redeemed.  On and after the date
fixed for redemption, the Registered Holder shall have no rights with respect to
the Warrants  represented by this Warrant Certificate except to receive the $.05
per Warrant upon surrender of this Certificate.

         Prior to due  presentment  for  registration  of transfer  hereof,  the
Company and the Warrant  Agent may deem and treat the  Registered  Holder as the
absolute owner hereof and of each Warrant  represented  hereby  (notwithstanding
any  notations of  ownership or writing  hereon made by anyone other than a duly
authorized  officer of the Company or the Warrant  Agent) for all  purposes  and
shall not be affected by any notice to the contrary.

         This  Warrant  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New York.

         This  Warrant  Certificate  is not valid  unless  countersigned  by the
Warrant Agent.

         IN WITNESS WHEREOF,  the Company has caused this Warrant Certificate to
be duly executed, manually or in facsimile by two of its officers thereunto duly
authorized and a facsimile of its corporate seal to be imprinted hereon.

Dated:                                       Play Co. Toys & Entertainment Corp.

BY:                                                           BY:

(Facsimile Signature), Chief Financial Officer (Facsimile Signature), President


COUNTERSIGNED

CONTINENTAL STOCK TRANSFER &
TRUST COMPANY, as Warrant Agent


BY
                           , Authorized Officer



<PAGE>








                                SUBSCRIPTION FORM
      To be executed by the Registered Holder in Order to Exercise Warrants

     The undersigned  Registered  Holder hereby  irrevocably  elects to exercise
________________  Warrants  represented  by  this  Warrant  Certificate,  and to
purchase  the  securities  issuable  upon the  exercise  of such  Warrants,  and
requests that  certificates  for such securities  shall be issued in the name of
______________________________.

            PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER

     
                                      (please print or type name and address)
and be delivered to


                                      (please print or type name and address)

and if such number of Warrants  shall not be all the Warrants  evidenced by this
Warrant  Certificate,  that a new  Warrant  Certificate  for the balance of such
Warrants be registered in the name of, and delivered,  to, the Registered Holder
at the address stated below.

         The undersigned  represents that the exercise of the within Warrant was
solicited by a member of the National Association of Securities Dealers, Inc. if
not solicited by an NASD member, please write "unsolicited" in the space below.

                                        ----------------------------------------
                                                           (Name of NASD Member)

Dated:________________________     

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

                                        ----------------------------------------
                                                                         Address
                                        ----------------------------------------
                                                  Taxpayer Identification Number

                                        ----------------------------------------
                                                            Signature Guaranteed

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






<PAGE>

                                   ASSIGNMENT
       To Be Executed by the Registered Holder in Order to Assign Warrants

     FOR VALUE  RECEIVED,  the undersigned  hereby sells,  assigns and transfers
unto PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER

                                      (Please print or type name and address)


     of the  Warrants  represented  by  this  Warrant  Certificate,  and  hereby
irrevocably constitutes and appoints

                                                                        Attorney
to transfer  this Warrant  Certificate  on the books of the  Company,  with full
power of substitution in the premises.

Dated:             ___________________
X____________________________________________

                                                            Signature Guaranteed

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

THE SIGNATURE TO THE ASSIGNMENT OR THE SUBSCRIPTION  FORM MUST CORRESPOND TO THE
NAME AS WRITTEN UPON THE FACE OF THIS WARRANT  CERTIFICATE IN EVERY  PARTICULAR,
WITHOUT  ALTERATION  OR  ENLARGEMENT  OR ANY  CHANGE  WHATSOEVER,  AND  MUST  BE
GUARANTEED  BY AN ELIGIBLE  INSTITUTION  (AS DEFINED IN RULE  17Ad-15  UNDER THE
SECURITIES  EXCHANGE  ACT OF 1934) WHICH MAY INCLUDE A  COMMERCIAL  BANK,  TRUST
COMPANY OR SAVINGS  ASSOCIATION,  CREDIT  UNION OR MEMBER  FIRM OF THE  AMERICAN
STOCK EXCHANGE, NEW YORK STOCK EXCHANGE, PACIFIC STOCK EXCHANGE OR MIDWEST STOCK
EXCHANGE.





                                   Exhibit 4.3

                 Specimen Series E Preferred Stock Certificate.



<PAGE>



                                                 VOID AFTER , 2002

                                       SERIES E PREFERRED STOCK CERTIFICATE

No.

                                        PLAY CO. TOYS & ENTERTAINMENT CORP.


THIS IS TO CERTIFY THAT


is the owner of

     FULLY PAID AND  NON-ASSESSABLE  SHARES OF SERIES E PREFERRED  STOCK OF $.01
PAR VALUE EACH OF

                                        Play Co. Toys & Entertainment Corp.

transferable  on the books of the  Corporation  in person  or by  attorney  upon
surrender of this  certificate  duly endorsed or assigned.  This certificate and
the shares  represented hereby are subject to the laws of the State of Delaware,
and to the Certificate of Incorporation and Bylaws of the Corporation, as now or
hereafter  amended.  This  certificate is not valid until  countersigned  by the
Transfer Agent.

         WITNESS  the  facsimile  seal  of the  Corporation  and  the  facsimile
signatures of its duly authorized officers.


Dated:                        Play Co. Toys & Entertainment Corp.

BY:                                                           BY:

(Facsimile Signature), Chief Financial Officer(Facsimile Signature), President


COUNTERSIGNED

CONTINENTAL STOCK TRANSFER &
TRUST COMPANY, as Warrant Agent


BY
                           , Authorized Officer





                                   Exhibit 4.5

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





<PAGE>



                       PLAY CO. TOYS & ENTERTAINMENT CORP.

                                       and

                   CONTINENTAL STOCK TRANSFER & TRUST COMPANY



                               REDEEMABLE WARRANT



                                WARRANT AGREEMENT

Dated as of


                  AGREEMENT  dated as of , between PLAY CO. TOYS & ENTERTAINMENT
CORP., a Delaware corporation (hereinafter "the Company"), and CONTINENTAL STOCK
TRANSFER & TRUST COMPANY, a New York corporation,  as Warrant and Transfer Agent
(hereinafter "the Warrant Agent").

                  WHEREAS,  the Company proposes to issue and sell to the public
an  aggregate  of 750,000  Shares of Series E  Preferred  Stock,  $.01 par value
(hereinafter  referred to as "Series E Preferred Stock" or "Preferred Share(s)")
and  1,500,000  Redeemable  Series E Preferred  Stock  Purchase  Warrants  ("the
Redeemable Warrants"),  each to purchase one Preferred Share at a purchase price
of $5.00 per Preferred Share for a period of four years commencing one year from
the date the Offering  closes.  The  Redeemable  Warrants are  redeemable by the
Company at any time  commencing one year from the Closing Date, upon thirty (30)
days'  prior  notice,  at a  redemption  price of $.05 each,  provided  that the
closing bid quotation of the Preferred Stock for at least 20 consecutive trading
days ending on the third day prior to the day on which the Company gives notice,
has been at least 170% of the exercise price of the Warrants being redeemed. The
Redeemable Warrants remain exercisable during the 30 day notice period; and

                  WHEREAS,  the  Company  desires  the  Warrant  Agent to act on
behalf of the Company, and the Warrant Agent is willing so to act, in connection
with  the  issuance,  registration,  transfer,  exchange,  and  exercise  of the
Warrants;

                  NOW,  THEREFORE,  in  consideration  of the  promises  and the
mutual agreements herein set forth, the parties hereto agree as follows:

                  Section 1.  Appointment of Warrant  Agent.  The Company hereby
appoints  the  Warrant  Agent  to act for the  Company  in  accordance  with the
instructions  hereinafter  in this  Agreement  set forth,  and the Warrant Agent
hereby accepts such appointment.

                  Section 2. Form of  Warrants.  The text of the Warrants and of
the form of election to purchase  shares as is printed on the reverse thereof as
now  outstanding,  is  substantially  as set  forth  respectively  in  Exhibit A
attached  hereto.  The per share Warrant Price and the number of shares issuable
upon exercise of the Warrants are subject to adjustment  upon the  occurrence of
certain events, all as hereinafter  provided.  The Warrants shall be executed on
behalf of the Company by the manual or facsimile signature of the present or any
future  President or Vice  President of the Company,  under its corporate  seal,
affixed or in  facsimile,  attested by the manual or facsimile  signature of the
present or any future Secretary or Assistant Secretary of the Company.

         The  Warrants  will be dated as of the date of  issuance by the Warrant
Agent either upon initial issuance or upon transfer or exchange.




<PAGE>




                  Section 3.  Countersignature  and  Registration.  The  Warrant
Agent shall maintain books for the transfer and  registration of Warrants.  Upon
the initial issuance of the Warrants, the Warrant Agent shall issue and register
the Warrants in the names of the respective holders thereof.  The Warrants shall
be  countersigned  manually  or by  facsimile  by the  Warrant  Agent (or by any
successor  to the  Warrant  Agent  then  acting  as  Warrant  Agent  under  this
Agreement)  and  shall  not be valid for any  purpose  unless so  countersigned.
Warrants  may be so  countersigned,  however,  by the  Warrant  Agent (or by its
successor  as  warrant   agent)  and  be   delivered   by  the  Warrant   Agent,
notwithstanding  that the persons  whose manual or facsimile  signatures  appear
thereon as proper  officers of the Company shall have ceased to be such officers
at the time of such countersignature or delivery.

                  Section 4.  Transfers and  Exchanges.  The Warrant Agent shall
transfer,  from  time to time,  any  outstanding  Warrants  upon the books to be
maintained  by the Warrant Agent for that purpose,  upon  surrender  thereof for
transfer  properly  endorsed or  accompanied  by  appropriate  instructions  for
transfer.  Upon  any  such  transfer,  a new  Warrant  shall  be  issued  to the
transferee, and the surrendered Warrant shall be delivered by the Warrant Agent.
Warrants so canceled shall be delivered by the Warrant Agent to the Company from
time to time upon request. Warrants may be exchanged at the option of the holder
thereof,  when  surrendered  at the office of the  Warrant  Agent,  for  another
Warrant,  or other  Warrants  of  different  denominations,  of like  tenor  and
representing  in the  aggregate the right to purchase a like number of Preferred
Shares.

                  Section 5. Rights of Redemption  by Company.  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 Preferred Stock for at least 20 consecutive trading
days ending on the third day prior to the day on which the Company gives notice,
has been at least 170% of the exercise price of the Warrants being redeemed. The
holder of any Warrants so called,  and not either  converted or tendered back to
the  Company by the end of the date  specified  in the  Notice of Call,  will be
entitled only to the redemption price of such Redeemable  Warrant,  if redeemed,
and will forfeit his right to so exercise.

                  Section 6. Exercise of Warrants.  Subject to the provisions of
this  Agreement,  each  registered  holder of a Warrant  shall have the right to
purchase  one (1) share of  Preferred  Stock at a price of $5.00 for a period of
four years, until , 2002, commencing one year from the date the Offering closes.
The Company  shall  issue and sell to such  registered  holder of  Warrants  the
number of fully paid and  non-assessable  shares of Preferred Stock specified in
such Warrants,  upon surrender to the Company at the office of the Warrant Agent
of such  Warrants,  with the form of  election  to  purchase  duly filled in and
signed,  and upon  payment to the order of the Company for the Warrant  exercise
price,  determined in accordance with Sections 10 and 11 herein,  for the number
of shares in respect of which such Warrants are then exercised.  Payment of such
Warrant  Price  shall be made in cash or by  certified  check  or bank  draft or
postal or express money order,  payable in United States Dollars to the order of
the Company.  No  adjustment  shall be made for any  dividends on any  Preferred
Shares  issuable upon  exercise of any Warrant.  Subject to Section 7, upon such
surrender  of  Warrants,  and payment of the  Warrant  Price as  aforesaid,  the
Company shall issue and cause to be delivered with all reasonable dispatch to or
upon the written  order of the  registered  holder of such  Warrants and in such
name or  names  as such  registered  holder  may  designate,  a  certificate  or
certificates  for the largest number of whole Preferred Shares so purchased upon
the exercise of such  Warrants.  The Company  shall not be required to issue any
fraction of a Share of Preferred  Stock or make any cash or other  adjustment as
provided in Section 12 herein,  in respect of any fraction of a Preferred  Share
otherwise  issuable upon such surrender.  Such certificate or certificates shall
be deemed to have been issued and any person so  designated  to be named therein
shall be deemed to have  become a holder of record of such Shares as of the date
of the surrender of such Warrants and payment of the Warrant Price as aforesaid;
provided, however, that if at the date of surrender of such Warrants and payment
of such Warrant  Price,  the transfer  books for the  Preferred  Shares or other
class of stock  purchasable  upon the exercise of such Warrants shall be closed,
the  certificates  for the Shares in respect  of which  such  Warrants  are then
exercised  shall be  issuable as of the date on which such books shall be opened
and  until  such  date  the  Company  shall  be  under  no duty to  deliver  any
certificate  for such shares;  provided  further,  however,  that the  aforesaid
transfer  books,  unless  otherwise  required  by law or by  applicable  rule of
national securities  exchange,  shall not be closed at any one time for a period
longer than 20 days. The rights of purchase represented by the Warrants shall be
exercisable,  at the election of the registered  holders  thereof,  either as an
entirety or from time to time for part only of the Shares specified therein and,
in the event that any Warrant is exercised in




<PAGE>



respect  of less than all of the Shares  specified  therein at any time prior to
the date of expiration of the Warrant,  a new Warrant or Warrants will be issued
to such registered  holder for the remaining  number of shares  specified in the
Warrant so surrendered,  and the Warrant Agent is hereby irrevocably  authorized
to  countersign  and to  deliver  the  required  new  Warrants  pursuant  to the
provisions of this Section during the warrant exercise period,  and the Company,
whenever  requested  by the Warrant  Agent,  will supply the Warrant  Agent with
Warrants duly executed on behalf of the Company for such purpose.

                  Section  7.  Payment  of  Taxes.  The  Company  will  pay  any
documentary stamp taxes attributable to the initial issuance of Preferred Shares
issuable  upon the exercise of  Warrants;  provided,  however,  that the Company
shall not be required to pay any tax or taxes which may be payable in respect of
any transfer involved in the issue or delivery of any certificates for Preferred
Shares in a name other than that of the registered holder of Warrants in respect
of which such Shares are issued,  and in such case,  neither the Company nor the
Warrant  Agent  shall be  required  to  issue or  deliver  any  certificate  for
Preferred Shares or any Warrant until the person requesting the same has paid to
the  Company  the  amount  of  such  tax or  has  established  to the  Company's
satisfaction that such tax has been paid.

                  Section 8. Mutilated or Missing  Warrants.  In case any of the
Warrants shall be mutilated, lost, stolen, or destroyed, the Company may, it its
discretion,  issue and the  Warrant  Agent  shall  countersign  and  deliver  in
exchange and substitution for and upon cancellation of the mutilated Warrant(s),
or in lieu of substitution  for the Warrant lost,  stolen,  or destroyed,  a new
Warrant of like tenor and representing an equivalent right or interest, but only
upon receipt of evidence  satisfactory  to the Company and the Warrant  Agent of
such loss, theft, or destruction of such Warrant,  and indemnity,  if requested,
also  satisfactory to them.  Applicants for such substitute  Warrants shall also
comply with such other reasonable regulations and pay such reasonable charges as
the Company or the Warrant Agent may prescribe.

                  Section 9.  Reservation of Preferred  Shares.  There have been
reserved,  and  the  Company  shall  at  all  times  keep  reserved,  out of the
authorized  and unissued  Preferred  Shares,  a number of Shares  sufficient  to
provide for the exercise of the rights of purchase  represented by the Warrants,
and the Transfer Agent for the Preferred  Shares and every  subsequent  transfer
agent for any Shares of the Company's  capital stock  issuable upon the exercise
of any of the rights of purchase aforesaid are hereby irrevocably authorized and
directed at all times to reserve such number of authorized  and unissued  Shares
as shall be requisite  for such purpose.  The Company  agrees that all Preferred
Shares issued upon exercise of the Warrants shall be, at the time of delivery of
the  certificates  for such Preferred  Shares,  validly issued and  outstanding,
fully paid and  non-assessable and listed on any national security exchange upon
which the other  Preferred  Shares are then  listed.  The Company will file such
Registration  Statement  pursuant to the  Securities Act of 1933 with respect to
the Preferred  Shares as may be necessary to permit it to deliver to each person
exercising a Warrant,  a Prospectus meeting the requirements of Section 11(a)(3)
of such Securities Act and otherwise complying therewith,  and will deliver such
a Prospectus to each such person. The Company will keep a copy of this Agreement
on file  with the  Transfer  Agent  for the  Preferred  Shares  and  with  every
subsequent transfer agent for any Shares of the Company's capital stock issuable
upon the exercise of the rights of purchase  represented  by the  Warrants.  The
Warrant Agent is hereby irrevocably  authorized to requisition from time to time
such  Transfer  Agent  for  stock  certificates  required  to honor  outstanding
Warrants.  The Company will supply such Transfer  Agent with duly executed stock
certificates for such purpose.  All Warrants  surrendered in the exercise of the
rights  thereby  evidenced  shall be  canceled  by the  Warrant  Agent and shall
thereafter  be  delivered  to the  Company,  and such  canceled  Warrants  shall
constitute sufficient evidence of the number of Preferred Shares which have been
issued upon the exercise of such Warrants. Promptly after the date of expiration
of the  Warrants,  the  Warrant  Agent  shall  certify to the  Company the total
aggregate  amount of Warrants  then  outstanding,  and  thereafter  no Preferred
Shares shall be subject to  reservation  in respect to such Warrants which shall
have expired.

     Section 10. Warrant  Price.  Each Warrant shall allow the holder thereof to
purchase  one share of Preferred  Stock at a price of $5.00 per whole Share.  No
fractional Shares shall be issued for the Warrants.

     Section 11.  Adjustments.  Subject and pursuant to the  provisions  of this
Section 11, the Warrant  Price and number of  Preferred  Shares  subject to this
Warrant  shall be subject to  adjustment  from time to time as  hereinafter  set
forth.




<PAGE>




     (A) If the Company shall at any time  subdivide its  outstanding  Preferred
Shares by  recapitalization,  reclassification,  split-up thereof, or other such
issuance without additional  consideration,  the Warrant Price immediately prior
to such subdivision shall be proportionately decreased and, if the Company shall
at any time  combine  the  outstanding  Preferred  Shares  by  recapitalization,
reclassification, or combination thereof, the Warrant Price immediately prior to
such combination shall be proportionately  increased. Any such adjustment to the
Warrant Price shall become effective at the close of business on the record date
for such subdivision or combination.

     (B) In the event that prior to any  Warrant's  expiration  date the Company
adopts a resolution to merge,  consolidate,  or sell all or substantially all of
its  assets,  each  Warrant  holder upon the  exercise  of his  Warrant  will be
entitled  to receive  the same  treatment  as the  holder of any other  Share of
Preferred  Stock.  In  the  event  the  Company  adopts  a  resolution  for  the
liquidation,  dissolution,  or winding up of the Company's business, the Company
will give  written  notice of such  adoption of a resolution  to the  registered
holders of the Warrants. Thereupon, all liquidation and dissolution rights under
the Warrants will  terminate at the end of thirty (30) days from the date of the
notice to the extent not exercised within those thirty (30) days.

     (C) If any capital  reorganization or reclassification of the capital stock
of the  Company,  or  consolidation  or  merger  of  the  Company  with  another
corporation,  or the sale of all or  substantially  all of its assets to another
corporation,  shall be effected in such a way that  holders of  Preferred  Stock
shall be entitled to receive stock, securities,  cash, or assets with respect to
or in exchange for Preferred Stock, then as a condition of such  reorganization,
reclassification,  consolidation, merger, or sale, the Company or such successor
or  purchasing  corporation,  as the case may be, shall execute with the Warrant
Agent a Supplemental  Warrant Agreement providing that each registered holder of
a Warrant  shall  have the right  thereafter  and until the  expiration  date to
exercise  such  Warrant for the kind and amount of stock  securities,  cash,  or
assets  receivable upon such  reorganization,  reclassification,  consolidation,
merger,  or sale by a holder of the number of Shares of Preferred  Stock for the
purchase of which such Warrant might have been  exercised  immediately  prior to
such reorganization,  reclassification,  consolidation, merger, or sale, subject
to adjustments  which shall be as nearly equivalent as may be practicable to the
adjustments provided for in this Section 11.

     (D) In case at any time the  Company  shall  declare a dividend or make any
other  distribution  upon any stock of the Company  payable in Preferred  Stock,
then such Preferred  Stock issuable in payment of such dividend or  distribution
shall be deemed to have been issued or sold without consideration.

     (E) Upon any adjustment of the Warrant Price as hereinabove  provided,  the
number of Preferred  Shares  issuable  upon  exercise of this  Warrant  shall be
changed to the number of Shares determined by dividing (i) the aggregate Warrant
Price  payable for the  purchase of all Shares  issuable  upon  exercise of this
Warrant immediately prior to such adjustment by (ii) the Warrant Price per Share
in effect immediately after such adjustment.

     (F) Anything hereinabove to the contrary notwithstanding,  no adjustment of
the Warrant Price or in the number of Preferred  Shares  subject to this Warrant
shall be made upon the issuance or sale by the Company of any  Preferred  Shares
pursuant to the exercise of any  Underwriter's  Warrants  which may be issued by
the  Company  pursuant  to any  Underwriting  Agreement  between the Company and
Underwriter  or  pursuant  to the  issuance  of Shares of  Preferred  Stock upon
exercise of any of the  Warrants or pursuant to a stock option plan which may be
adopted by the Company.

     (G) No adjustment  in the Warrant Price shall be required  under Section 11
hereof,  unless such  adjustment  would  require an increase or decrease in such
price of at least $.01 provided,  however,  that any adjustments which by reason
of the  foregoing  are not  required  at the time to be made  shall  be  carried
forward and taken into  account and  included in  determining  the amount of any
subsequent adjustment;  and provided further,  however, that in case the Company
shall at any time subdivide or combine the outstanding Preferred Shares or issue
any  additional  Preferred  Shares as a dividend,  said amount of $.01 per share
shall  forthwith be  proportionately  increased in the case of a combination  or
decreased in the case of a subdivision or stock dividend so as to  appropriately
reflect the same.





<PAGE>



     (H) On the effective  date of any new Warrant Price the number of Shares as
to which any Warrant may be  exercised  shall be  increased or decreased so that
the total sum  payable to the  Company on the  exercise  of such  Warrant  shall
remain constant.

     (I) The form of Warrant need not be changed  because of any change pursuant
to this  Article,  and  Warrants  issued  after  such  change may state the same
Warrant  Price and the same  number  of  shares  as is  stated  in the  Warrants
initially  issued  pursuant to this Agreement.  However,  the Company may at any
time in its sole discretion  (which shall be conclusive)  make any change in the
form of Warrant that the Company may deem  appropriate  and that does not affect
the  substance  thereof;  and any Warrant  thereafter  issued or  countersigned,
whether in exchange or substitution for an outstanding Warrant or otherwise, may
be in the form as so changed.

                  Section 12.  Fractional  Interest.  The  Company  shall not be
required to issue  fractions of Preferred  Shares on the exercise of Warrants or
any cash or other  adjustment in respect of such fractions of Preferred  Shares.
If any fraction of a Preferred  Share would,  except for the  provisions of this
Section 12, be issuable on the  exercise of any Warrant (or  specified  portions
thereof),  the  Company  shall  issue  the  largest  number  of whole  shares of
Preferred Stock to which the Warrant  Certificate is entitled.  All calculations
under this Section 12 shall be made to the nearest whole Share.

                  Section 13.               Notices to Warrantholders.

     (A) Upon any  adjustment  of the  Warrant  Price  and the  number of Shares
issuable on exercise of a Warrant,  then and in each such case the Company shall
give written notice  thereof to the Warrant Agent,  which notice shall state the
Warrant Price  resulting from such  adjustment and the increase or decrease,  if
any, in the number of Shares  purchasable  at such price upon the  exercise of a
Warrant,  setting forth in reasonable  detail the method of calculations and the
facts upon which such  calculation is based. The Company shall also publish such
notice once in two Authorized Newspapers.  For the purpose of this Agreement, an
Authorized  Newspaper  shall  mean a  newspaper  customarily  published  on each
business day, in one or more morning  editions or one or more evening  editions,
or both  (and  whether  or not it shall be  published  in  Saturday  and  Sunday
editions  or on  holidays),  printed  in the  English  language  and of  general
circulation in the Borough of Manhattan,  City and State of New York. Failure to
give or  publish  such  notice,  or any  defect  therein,  shall not  affect the
legality or validity of the subject adjustments.

     (B) Intentionally left blank.

     (C) Upon any redemption of the Warrants pursuant to Section 5 hereof,  then
and in each such case,  the Company  shall give  written  notice  thereof to the
Warrant Agent,  with  directions that the Warrant Agent send a copy of each such
notice to each  registered  holder of  Warrants  by first  class  mail,  postage
prepaid,  at his address appearing on the Warrant register as of the record date
for the determination of the  Warrantholders  entitled to such documents,  which
notice shall state the terms for such  redemption,  setting  forth in reasonable
detail the procedure for  redemption and the effect  thereof.  The Company shall
also publish such notice once in two Authorized  Newspapers,  one of which shall
be the Wall  Street  Journal.  Failure to give or publish  such  notice,  or any
defect  therein,  shall not affect  the  legality  or  validity  of the  subject
redemption.

     (D) The Company shall cause copies of all financial statements and reports,
proxy  statements and other documents as it shall send to its stockholders to be
sent by first  class  mail,  postage  prepaid,  on the date of  mailing  to such
stockholders,  to each registered holder of Warrants at his address appearing on
the  Warrant  register  as of the  record  date  for  the  determination  of the
stockholders entitled to such documents.

     Section 14. Disposition of Proceeds on Exercise of Warrants.

     (A) The Warrant Agent shall forward  promptly to the Company,  with respect
to Warrants exercised, the funds which will be deposited in a special account in
a bank  designated  by the  Company  for the  benefit  of the  Company,  for the
purchase of Preferred Shares through the exercise of such Warrants.





<PAGE>



     (B) The Warrant  Agent shall keep copies of this  Agreement  available  for
inspection by holders of Warrants during normal business hours.

     Section 15. Merger or Consolidation or Change of Name of Warrant Agent. Any
corporation or company which may succeed to the business of the Warrant Agent by
any merger or  consolidation  or otherwise to which the Warrant Agent shall be a
party,  shall be the  successor  to the  Warrant  Agent  hereunder  without  the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto, provided that such corporation would be eligible for appointment
as a  successor  Warrant  Agent  under  the  provisions  of  Section  17 of this
Agreement. In case at the time such successor to the Warrant Agent shall succeed
to the agency  created by this  Agreement,  any of the Warrants  shall have been
countersigned  but not  delivered,  any such  successor to the Warrant Agent may
adopt the  countersignature  of the  original  Warrant  Agent and  deliver  such
Warrants so  countersigned;  and in case at that time any of the Warrants  shall
not have been countersigned,  any successor to the Warrant Agent may countersign
such Warrants either in the name of the predecessor Warrant Agent or in the name
of the successor  Warrant Agent;  and in all such cases such Warrants shall have
the full force provided in the Warrants and in this Agreement.

     In case at any time the name of the  Warrant  Agent shall be changed and at
such time any of the Warrants shall have been  countersigned  but not delivered,
the  Warrant  Agent  may  adopt the  countersignature  under its prior  name and
deliver Warrants so countersigned;  and in case at that time any of the Warrants
shall  have not been  countersigned,  the  Warrant  Agent may  countersign  such
Warrants  either in its prior name or in its changed name; and in all such cases
such  Warrants  shall have the full force  provided in the  Warrants and in this
Agreement.

     Section 16.  Duties of Warrant  Agent.  The Warrant  Agent  undertakes  the
duties and  obligations  imposed by this Agreement upon the following  terms and
conditions,  by all of which the Company and the holders of  Warrants,  by their
acceptance thereof, shall be bound:

     (A) The  statements  of  fact  and  recitals  contained  herein  and in the
Warrants  shall be taken as  statements  of the Company,  and the Warrant  Agent
assumes no responsibility  for the correctness of any of the same except such as
describe  the  Warrant  Agent or action  taken or to be taken by it. The Warrant
Agent assumes no responsibility with respect to the distribution of the Warrants
except as herein expressly provided.

     (B) The  Warrant  Agent  shall not be  responsible  for any  failure of the
Company to comply with any of the  covenants  contained in this  Agreement or in
the Warrants to be complied with by the Company.

     (C) The Warrant Agent may consult at any time with counsel  satisfactory to
it (who may be counsel for the  Company)  and the  Warrant  Agent shall incur no
liability  or  responsibility  to the Company or to any holder of any Warrant in
respect of any action  taken,  suffered or omitted by it hereunder in good faith
and in accordance with opinion or the advice of such counsel.

     (D) The Warrant  Agent shall incur no  liability or  responsibility  to the
Company or to the holder of any Warrant for any action  taken in reliance on any
notice,  resolution,  waiver,  consent,  order,  certificate  or  other  papers,
document or  instrument  believed  by it to be genuine and to have been  signed,
sent, or presented by the proper party or parties.

     (E) The Company agrees to pay to the Warrant Agent reasonable  compensation
for  all  services  rendered  by the  Warrant  Agent  in the  execution  of this
Agreement,  to  reimburse  the  Warrant  Agent  for  all  expenses,  taxes,  and
governmental  charges and other  charges of any kind and nature  incurred by the
Warrant  Agent in the  execution of this  Agreement and to indemnify the Warrant
Agent and save it harmless against any and all liabilities, including judgments,
costs, and reasonable  counsel fees, for anything done or omitted by the Warrant
Agent in the  execution  of this  Agreement  except as a result  of the  Warrant
Agent's negligence, willful misconduct, or bad faith.





<PAGE>



     (F) The Warrant Agent shall be under no obligation to institute any action,
suit, or legal  proceeding or to take any other action likely to involve expense
unless the Company or one or more  registered  holders of Warrants shall furnish
the Warrant  Agent with  reasonable  security  and  indemnity  for any costs and
expenses which may be incurred, but this provision shall not affect the power of
the Warrant Agent to take such action as the Warrant Agent may consider  proper,
whether  with or without any such  security or  indemnity.  All rights of action
under this Agreement or under any of the Warrants may be enforced by the Warrant
Agent without the possession of any of the Warrants or the production thereof at
any trial or other proceeding  relative thereto,  and any such action,  suit, or
proceeding  instituted  by the  Warrant  Agent  shall be  brought in its name as
Warrant Agent,  and any recovery of judgment shall be for the ratable benefit of
the registered holders of the Warrants,  as their respective rights or interests
may appear.

     (G) The Warrant Agent and any stockholder,  director,  officer, partner, or
employee of the Warrant  Agent may buy,  sell, or deal in any of the Warrants or
other  securities  of  the  Company  or  become  pecuniarily  interested  in any
transaction  in which the Company  may be  interested  or contract  with or lend
money to or otherwise  act as fully and free as though it were not Warrant Agent
under this  Agreement.  Nothing  herein shall  preclude  the Warrant  Agent from
acting in any other capacity for the Company or for any other legal entity.

     (H) The Warrant Agent shall act  hereunder  solely as an agent and not in a
ministerial  capacity,  and  its  duties  shall  be  determined  solely  by  the
provisions  hereof.  The Warrant Agent shall not be liable for anything which it
may do or refrain from doing in connection  with this  Agreement  except for its
own negligence, willful misconduct, or bad faith.

     (I) The Warrant  Agent may execute and exercise any of the rights or powers
hereby  vested  in it or  perform  any duty  hereunder,  either  itself or by or
through its attorneys,  agents,  officers,  or employees,  and the Warrant Agent
shall  not be  answerable  or  accountable  for any act,  default,  neglect,  or
misconduct of any such attorneys, agents, officers, or employees or for any loss
to the Company  resulting from such neglect or misconduct,  provided  reasonable
care had been exercised in the selection and continued employment thereof.

     (J) Any request, direction, election, order, or demand of the Company shall
be sufficiently  evidenced by an instrument signed in the name of the Company by
its president or a vice president or its secretary or an assistant  secretary or
its  treasurer  or an  assistant  treasurer  (unless  other  evidence in respect
thereof be herein specifically  prescribed);  and any resolution of the Board of
Directors may be evidenced to the Warrant  Agent by a copy thereof  certified by
the secretary or an assistant secretary of the Company.

     Section 17.  Change of Warrant  Agent.  The Warrant Agent may resign and be
discharged  from its duties under this Agreement by giving to the Company notice
in writing,  and to the holders of the Warrants notice by mailing such notice to
holders  at  their  addresses  appearing  on  the  Warrant  register,   of  such
resignation,  specifying  a date when such  resignation  will take  effect.  The
Warrant  Agent may be  removed  by like  notice to the  Warrant  Agent  from the
Company  and by like  mailing of notice to the holders of the  Warrants.  If the
Warrant Agent shall resign or be removed or shall otherwise  become incapable of
acting,  the Company  shall  appoint a successor  to the Warrant  Agent.  If the
Company  shall  fail to make such  appointment  within a period of 30 days after
such  removal or after it has been  notified in writing of such  resignation  or
incapacity by the resigning or incapacitated  Warrant Agent or by the registered
holder of a Warrant  (who  shall,  with such  notice,  submit  his  Warrant  for
inspection by the Company),  then the registered holder of any Warrant may apply
to any court of competent jurisdiction for the appointment of a successor to the
Warrant Agent. Any successor Warrant Agent,  whether appointed by the Company or
by such a court,  shall be a bank or trust company or an active  transfer Agent,
in good standing, incorporated under the laws of the State of New York or of the
United States of America.  After appointment,  the successor Warrant Agent shall
be vested with the same powers,  rights,  duties, and  responsibilities as if it
had been originally  named as Warrant Agent without further act or deed; but the
former  Warrant Agent shall deliver and transfer to the successor  Warrant Agent
all canceled Warrants,  records,  and property at the time held by it hereunder,
and  execute  and  deliver  any  further  assurance,  conveyance,  act,  or deed
necessary  for the purpose.  Failure to file or mail any notice  provided for in
this Section 17 however, or any defect therein, shall not affect the legality or
validity of the  resignation or removal of the Warrant Agent or the  appointment
of the successor Warrant Agent, as the case may be.




<PAGE>




     Section 18. Identity of Transfer  Agent.  Forthwith upon the appointment of
any Transfer Agent for the Preferred Shares or of any subsequent  transfer Agent
for  Preferred  Shares or other shares of the Company's  capital stock  issuable
upon the exercise of the rights of purchase  represented  by the  Warrants,  the
Company will file with the Warrant Agent a statement  setting forth the name and
address of such Transfer Agent.  The Warrant Agent hereby  acknowledges  that it
is,  at the time of  execution  hereof,  the  Transfer  Agent,  and  waives  any
statement required herein with respect thereto.

                  Section 19. Notices.  Any notice pursuant to this Agreement to
be given or made by the Warrant Agent or by the registered holder of any Warrant
to the Company shall be sufficiently  given or made if sent by first class mail,
postage  prepaid,  addressed  (until another  address is filed in writing by the
Company with the Warrant Agent) as follows:

                       Play Co. Toys & Entertainment Corp.
                               550 Rancheros Drive
                          San Marcos, California 92069


                                    Copy to:

                              Klarman & Associates
                          2694 Bishop Drive, Suite 213
                           San Ramon, California 94583

         Any  notice  pursuant  to this  Agreement  to be  given  or made by the
Company or by the  registered  holder of any Warrant to or on the Warrant  Agent
shall  be  sufficiently  given  or made if sent by  first  class  mail,  postage
prepaid,  addressed  (until  another  address is filed in writing by the Warrant
Agent with the Company) as follows:

                   Continental Stock Transfer & Trust Company
                                   2 Broadway
                            New York, New York 10002
                           Attn: Compliance Department

                  Section 20.  Supplements and  Amendments.  The Company and the
Warrant Agent may from time to time  supplement or amend this Agreement  without
the  approval of any holders of  Warrants in order to cure any  ambiguity  or to
correct or supplement any provision  contained  herein which may be defective or
inconsistent with any other provision herein, or to make any other provisions in
regard to matters or  questions  arising  hereunder  which the  Company  and the
Warrant  Agent  may  deem   necessary  or  desirable  and  which  shall  not  be
inconsistent  with the  provisions of the Warrants and which shall not adversely
affect the interests of the holders of Warrants.

     Section 21. Successors.  All the covenants and provisions of this Agreement
by and for the benefit of the Company or the Warrant  Agent shall bind and inure
to the benefit of their respective successors and assigns hereunder.

     Section  22.  New York  Contract.  This  Agreement  shall be deemed to be a
contract made under the laws of the State of New York and for all purposes shall
be construed in accordance with the laws of said State.

     Section 23. Benefits of this Agreement.  Nothing in this Agreement shall be
construed  to give to any  person or  corporation  other than the  Company,  the
Warrant  Agent,  and the  registered  holders  of the  Warrants,  any  legal  or
equitable right, remedy, or claim under this Agreement, but this Agreement shall
be for the sole and exclusive benefit of the Company,  the Warrant Agent and the
registered holders of the Warrants.





<PAGE>



     Section 24.  Counterparts.  This Agreement may be executed in any number of
counterparts,
and each of such counterparts shall be considered an original.

     Section  25.  Effectiveness.  This  Agreement  shall be deemed  binding and
therefore  in  effect  as  of,  and  subject  to,  the  effective  date  of  the
Registration Statement.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
duly executed as of the day and year first above written.

                                            PLAY CO. TOYS & ENTERTAINMENT CORP.


                                    By:
                                            Richard Brady, President

(Seal)

Attest:


James B. Frakes, Secretary

                          CONTINENTAL STOCK TRANSFER &
                                 TRUST COMPANY.

                                                     By:


STATE OF CALIFORNIA                 )
                                                     )ss.:
COUNTY OF SAN DIEGO                 )


                  On the ____ day of , before me personally  came Richard Brady,
to me known,  who being by me duly sworn,  did depose and say that he resides in
California, that he is the President of PLAY CO. TOYS & ENTERTAINMENT CORP., the
corporation  described in and which executed the foregoing  instrument;  that he
knows the seal of said  corporation,  that the seal is  affixed  by order of the
Board of Directors of said  corporation,  and that he signed his name thereto by
like order.




                                  Notary Public



STATE OF NEW YORK                   )
                                                     )ss.:
COUNTY OF NEW YORK                  )


     On the day of , 1997, before me personally came , to me known, who being by
me duly sworn, did depose and say that he resides at




<PAGE>



     , that he is the Principal of  Continental  Stock Transfer & Trust Company,
the company described in and which executed the foregoing instrument.





                                  Notary Public








                                   Exhibit 5.0

                         Opinion of Klarman & Associates




<PAGE>



                              KLARMAN & ASSOCIATES
                          2694 Bishop Drive, Suite 213
                           San Ramon, California 94583
                             (510) 830-8801 (phone)
                              (510) 830-8821 (fax)



                                                              September 25, 1997



Securities and Exchange Commission
Washington DC 20549

                  Re:               Play Co. Toys & Entertainment Corp.
                                    Registration Statement on Form SB-2
                                    File No. 333-32051

Ladies and Gentlemen:

         As counsel to Play Co. Toys & Entertainment  Corp.  (the  "Registrant")
with respect to the above  Registration  Statement on Form SB-2  relating to the
registration of up to an aggregate  2,250,000 shares of Series E Preferred Stock
to be sold by the  Company,  of which  1,500,000  shares are  issuable  upon the
exercise of warrants,  I have  examined the  Certificate  of  Incorporation  and
By-Laws of the Registrant,  as amended  through the date hereof,  and such other
materials as I deemed pertinent. It is my opinion that:

         The 750,000 shares of Series E Preferred Stock and the 1,500,000 shares
of Series E Preferred  Stock,  when issued and paid for in  accordance  with the
terms of the warrants agreement, are and will be, respectively,  legally issued,
fully paid and non-assessable.

         I consent to the use of this opinion as an exhibit to said Registration
Statement  on From SB-2,  and  further  consent to the use of our name  wherever
appearing in said Registration Statement,  including the Prospectus constituting
a part thereof, and in any amendment thereto.

                                                               Very truly yours,



                                                            Klarman & Associates







                                  Exhibit 23.01

                           Consent of Haskell & White




<PAGE>







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,  Notes 15 c) and d) which are as of June 30, 1997, and Note 15f) which
is as of September  24, 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



September 29, 1997
Newport Beach, California

1


<PAGE>





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