PLAY CO TOYS & ENTERTAINMENT CORP
10QSB, 1999-08-16
HOBBY, TOY & GAME SHOPS
Previous: INDIANTOWN COGENERATION LP, 10-Q, 1999-08-16
Next: HARRIS WILLIAM INVESTORS INC, 13F-HR, 1999-08-16



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB
                                   (Mark One)

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1999

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

             For the transition period from __________ to __________

                         Commission File Number O-25030

                       PLAY CO. TOYS & ENTERTAINMENT CORP.
        (Exact Name of Small Business Issuer as Specified in its Charter)

<TABLE>
<CAPTION>
<S>                                                                                     <C>
         Delaware                                                                       95-3024222
         (State or Other Jurisdiction of                                                (IRS Employer Identification No.)
         Incorporation or Organization)
</TABLE>

                550 Rancheros Drive, San Marcos, California 92069
                    (Address of Principal Executive Offices)

                                 (760) 471-4505
                (Issuer's Telephone Number, Including Area Code)

     N/A (Former Name, Former Address,  and Former Fiscal Year, if Changed Since
Last Report)

     Check  whether  the Issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such  shorter  period that  registrant  was required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days. Yes [X] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares of each of the issuer's classes of common equity
outstanding as of the latest  practicable date:  Common Stock,  $0.01 par value:
5,548,857 shares outstanding as of August 12, 1999.

     Transitional Small Business Disclosure Format (check one): Yes [ ] No [X]



<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.


                                TABLE OF CONTENTS



                   PART I. FINANCIAL INFORMATION

<TABLE>
<CAPTION>
                                                                                                                         Page Number
Item 1. FINANCIAL STATEMENTS

<S>                                                       <C> <C>                                                               <C>
                     Condensed Balance Sheets as of  June 30, 1999 (unaudited)                                                  3
                     and March 31, 1999.

                     Condensed Statements of Operations and Comprehensive Net Loss for the
                     Three Months Ended June 30, 1999 and 1998 (unaudited).                                                     4

                     Condensed Statements of Cash Flows for the Three Months Ended
                     June 30, 1999 and 1998 (unaudited).                                                                        5

                     Notes to Condensed Financial Statements                                                                  6-7

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                                                                                                             8-15
PART II. OTHER INFORMATION

                                                                                                                               16
Item 1.              LEGAL PROCEEDINGS

Item 2.              CHANGES IN SECURITIES AND USE OF PROCEEDS                                                                 16

Item 3.              DEFAULTS UPON SENIOR SECURITIES                                                                           16

Item 4.              SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                       16

Item 5.              OTHER INFORMATION                                                                                         16

Item 6.              EXHIBITS AND REPORTS ON FORM 8-K                                                                          16

                     Signatures                                                                                                17



</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A SUBSIDIARY OF UNITED TEXTILES & TOYS CORP.)
                            CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                     ASSETS                                        June 30,1999    March 31, 1999

                                                                                                      (unaudited)    (audited)
                                                                                                ---------------   -------------
<S>                                                                                                <C>             <C>
Current ........................................................................................   $    392,745    $    125,967
Accounts receivable ............................................................................        131,836          98,276
Merchandise inventories ........................................................................     12,247,019      11,506,284
Other current assets ...........................................................................      1,387,622       1,660,263
                                                                                                   ------------    ------------
Total current assets ...........................................................................     14,159,222      13,390,790

Property and Equipment,
 net of accumulated
 depreciation and
 amortization of $4,283,071
 and $4,058,603, respectively ..................................................................      5,583,035       5,348,175
Deposits and other assets ......................................................................      2,922,838       2,411,427
                                                                                                   ------------    ------------
                                                                                                   $ 22,665,095    $ 21,150,392
                                                                                                   ============    ============

                                                  LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                                   June 30, 1999   March 31, 1999

Current
Accounts payable ...............................................................................   $  7,931,269    $  5,611,442
Accrued expenses and other liabilities .........................................................        327,025         595,008
Current portion of notes payable and capital leases ............................................      1,212,088       1,352,197
                                                                                                   ------------    ------------
Total current liabilities ......................................................................      9,470,382       7,558,647
Borrowings under financing agreement ...........................................................      8,263,713       7,814,666
Notes payable, and capital leases, net of current portion ......................................        572,838         585,681
Deferred rent liability ........................................................................        129,533         126,769

Total liabilities ..............................................................................     18,436,466      16,085,763


Stockholders' equity
 Series E convertible preferred stock, $1 par value
 10,000,000 shares authorized;
 5,883,903 shares outstanding ..................................................................      6,160,074       5,682,101
Series F convertible preferred stock, $.01 par
 value, 5,500,000 shares authorized; 750,000
 and 0 shares outstanding, respectively (Note 3) ...............................................         62,500
Common stock, $.01 par value, 40,000,000 shares
 authorized; 5,548,857 and 5,503,519 shares
 Outstanding, respectively .....................................................................         55,488          55,035
Additional paid-in-capital .....................................................................     16,048,319      15,335,172

Accumulated deficit ............................................................................    (18,097,752)    (16,007,679)
                                                                                                   ------------    ------------
Total stockholders' equity .....................................................................      4,228,629       5,064,629
                                                                                                   ------------    ------------
                                                                                                   $ 22,665,095    $ 21,150,392
                                                                                                   ============    ============
</TABLE>

            See accompanying notes to condensed financial statements




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

                       CONDENSED STATEMENTS OF OPERATIONS
                           AND COMPREHENSIVE NET LOSS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                      Three Months Ended June 31,

                                                                                           1999            1998

<S>                                                                                     <C>            <C>
Net sales ...........................................................................   $ 6,508,565    $ 6,357,395

            Cost of sales ...........................................................     3,763,214      3,706,331

            Gross profit ............................................................     2,745,351      2,651,064

                Operating expenses:
                                                                   Operating expenses     3,755,090      2,483,771
                                                        Depreciation and amortization       224,468        188,417

            Total operating expenses ................................................     3,979,558      2,672,188

                     Operating loss .................................................    (1,234,207)       (21,124)

                  Interest expense:

                                                         Interest and finance charges       284,664        138,452
                                                  Amortization of debt issuance costs        30,730         27,200

            Total interest expense ..................................................       315,394        165,652

                           Net loss .................................................    (1,549,601)      (186,776)

     Other comprehensive loss .......................................................          --             --

Comprehensive net loss ..............................................................   $(1,549,601)   $  (186,776)

                    Calculation of Basic and Diluted Loss Per Share:

                         Net loss ...................................................   $(1,549,601)   $  (186,776)
          Effect of non-cash dividends on preferred stock                                  (540,473)      (273,806)

                 Net loss applicable to common shares ...............................   $(2,090,074)   $  (460,582)

                    Basic and diluted loss per common

   Share and share equivalents ......................................................   $     (0.38)   $     (0.11)

Weighted average number of  common
Shares and share equivalents
   outstanding ......................................................................     5,525,936      4,103,525

</TABLE>
            See accompanying notes to condensed financial statements




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

                       CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                      Three Months Ended June 30,
                                                                                      ------------------------------------------
                                                                                             1999                    1998
                                                                                      --------------------      ----------------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                                        <C>                     <C>
           Net loss                                                                        $  (1,549,601)          $  (186,776)
           Adjustments used to reconcile net loss to net cash used for operating
           activities:

                   Depreciation and amortization                                                 224,468               188,417
                   Deferred rent                                                                   2,764                 4,552
                   Stock compensation                                                             56,100                10,938

           Increase (decrease) from changes in:
                   Accounts receivable                                                           (33,560)               26,618
                   Merchandise inventories                                                      (740,735)           (1,503,233)
                   Other current assets                                                          272,641              (127,228)
                   Deposits and other assets                                                    (511,410)              (93,072)
                   Accounts payable                                                            2,319,827             1,249,369
                   Accrued expenses and other liabilities                                       (267,983)             (527,702)
                                                                                 -------------------------      ----------------

                   Net cash used for operating activities                                       (227,489)             (958,117)
                                                                                   -----------------------      ----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
           Purchases of property and equipment                                                  (196,653)             (377,028)
                                                                                   -----------------------      ----------------

                   Net cash used for investing activities                                       (196,653)             (377,028)
                                                                                   -----------------------      ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from issuance of preferred stock                                                   657,500                     --
     Borrowings under financing agreements                                                     8,561,047             8,099,497
     Repayments under financing agreements                                                    (8,112,000)           (7,023,000)
     Borrowings under notes payable                                                               200,000                    --
     Repayments of notes payable and capital leases                                             (615,627)             (100,883)
                                                                                   -----------------------      ----------------

                   Net cash provided by financing activities                                     690,920               975,614
                                                                                   ----------------------       ---------------

Net increase (decrease) in cash                                                                  266,778              (359,531)

Cash at beginning of period                                                                      125,967               648,986
                                                                                   ----------------------       ---------------

Cash at end of period                                                                        $   392,745            $  289,455
                                                                                   ======================       ===============

</TABLE>

            See accompanying notes to condensed financial statements

<PAGE>




<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  June 30, 1999
                                   (Unaudited)


Note 1.           General

     The interim accompanying unaudited condensed financial statements have been
prepared in accordance with generally accepted  accounting  principles  ("GAAP")
for interim  financial  information  and with the  instructions  to Form 10-QSB.
Accordingly,  they do not include all of the information and footnotes  required
by GAAP for complete  financial  statements.  In the opinion of management,  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair  presentation  have been  included.  For  further  information,  management
suggests that the reader refer to the audited financial  statements for the year
ended March 31, 1999  included in its Annual  Report on Form  10-KSB.  Operating
results  for the  three-month  period  ended June 30,  1999 are not  necessarily
indicative of the results of operations that may be expected for the year ending
March 31, 2000.

Note 2.           Capital Leases

     During the three-month period ended June 30, 1999, the Company entered into
several  capital  leases and loans to help  finance  the cost of opening its new
stores.  The leases are for an  aggregate  principal  amount of  $262,675.  They
generally carry terms of five years and bear interest at rates between 13.3% and
18.0%.

Note 3.           Series F Private Placement

     On May 27, 1999,  pursuant to a Securities  Purchase Agreement entered into
by and between the Company and several unaffiliated investors,  the Company sold
750,000  unregistered shares of Series F Preferred Stock ("Series F Stock") in a
private transaction.  As part of the Securities Purchase Agreement,  the Company
undertook to register the Common Stock underlying the Series F Stock through the
filing of a registration  statement with the Securities and Exchange Commission.
Each share of Series F Stock is convertible  into two shares of Common Stock, at
the  option of the  holder,  at any time  following  the  effective  date of the
registration statement. Each share of Series F Stock shall convert automatically
on the  occurrence  of the earlier of either of the  following  events,  without
action on the part of the holder thereof: (i) two years from issuance or (ii) in
the event the  closing  price per share of Common  Stock has been at least $5.00
for a consecutive 30 day period.  The Company  received net proceeds of $657,500
after deduction of all investment banking and legal and administrative fees.

     Due to the  beneficial  conversion  feature  of the  Series  F  Stock,  the
proceeds have been recorded initially as additional paid in capital,  which will
amortize over a 12-month period in the form of a non-cash dividend.



<PAGE>
Note 4.           Subsequent Events

     On July 15, 1999, Tudor  Technologies,  Inc. ("Tudor") - an entity of which
Mr. Moses Mika (a director of the Company) is a shareholder - as the assignee of
an option to acquire 25% of the  outstanding  shares of the common  stock of the
Company's subsidiary,  Toys International.COM,  Inc. ("Toys"), which shares were
then owned by the Company and which  option price was set at Toys' book value on
the date of election to exercise  the option,  elected to exercise  its right to
purchase the stock and requested  that the exercise  price be amended to reflect
the book value of Toys at the most recent  fiscal  quarter,  June 30, 1999.  The
Company agreed to Tudor's request. As the book value of Toys as of June 30, 1999
is not yet determined, the Company has not yet provided Tudor with the basis for
the option  exercise  and, as a result,  Tudor has not yet  provided the Company
with the appropriate consideration. The Company anticipates that it will provide
Tudor the June 30, 1999 book value determination by the end of August 1999.

     This option arose out of the June 30, 1998  conversion,  by ABC Fund,  Inc.
("ABC," an affiliate of the Company),  of a $1.5 million debenture into Series E
Preferred Stock ("Series E Stock") as of June 30, 1998. Pursuant to the terms of
the  debenture,  in September  1998, ABC assigned its right to purchase the Toys
common stock to Tudor.

     On July 20, 1999,  the Company sold a 6.6% interest in its Toys  subsidiary
to two  investors for $2.8 million in gross  proceeds in a private  transaction.
The  investors  were an  unaffiliated  investment  banking firm and CDMI Capital
Corporation  ("CDMI"),  a British  Virgin  Islands  corporation.  Mr.  Mika is a
shareholder of CDMI. Each party invested $1.4 million in the transaction.

     On August 4, 1999, the Company  entered into a sixth  amendment to its Loan
and Security Agreement with FINOVA Capital Corporation  ("FINOVA").  As a result
of this amendment, the Company's aggregate credit facility with FINOVA increased
from $8.3 million to $11.3 million.

     The amendment also (1) increased the minimum net worth  financial  covenant
from  $750,000  to $2.9  million  as of June 30,  1999  with  the  $2.9  million
threshold  increasing  by 60% of any equity  raised by the Company and by 60% of
any annual  profits  generated by the Company;  (2) allows the Company to sell a
minority equity interest (up to 49%) in its Toys  subsidiary;  and (3) increased
the maximum  levels of capital  expenditures,  capital leases and unsecured debt
allowed under the Financing Agreement.




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

Results of Operations

     Statements  contained in this report 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 United Textiles &
Toys Corp.  ("UTTC"),  the Company's parent.  UTTC currently owns  approximately
44.9% of the issued and outstanding  shares of the Company's common stock.  UTTC
is a Delaware  corporation  and public company which was organized in March 1991
and commenced  operations in October 1991. It formerly  designed,  manufactured,
and marketed a variety of lower priced  women's  dresses,  gowns,  and separates
(blouses,  camisoles,  jackets,  skirts,  and pants) for special  occasions  and
formal  events.  In April 1998,  UTTC ceased all  operating  activities;  it now
operates solely as a holding company.

     For the three months ended June 30, 1999 compared to the three months ended
June 30, 1998

     The Company  generated  net sales of  $6,508,565  in the three months ended
June 30, 1999. This represented an increase of $151,170, or 2.4%, from net sales
of $6,357,395 in the three months ended June 30, 1998.  All of this sales growth
came from the Company's  new stores as same store sales  declined by 27% for the
period.

     The Company  believes  that its same store sales  showed a decline  after a
period of two years of  continuous  increases  because in the three months ended
June 30,  1999,  the flow of  allocated or "hot"  selling  merchandise  is being
spread over 25% more  stores.  This  shortfall  in  allocated  or "hot"  selling
inventory is a result of the current credit lines that the Company has with some
of its vendors.  The Company is working to increase its lines of credit with its
vendors to more  adequately  address not only the past  growth but its  expected
future growth as well.

     In  addition,  the  Company  held back a  substantial  amount  of  critical
inventory  from its existing  stores for the openings of its Toys  International
stores located in the Venetian  Resort and Casino (the  "Venetian") in Las Vegas
and in Pier 39 in San Francisco.  The Venetian store opened in mid-June,  a full
two  months  late,  and due to  major  site  construction  delays,  the  Company
currently expects to open Pier 39 in early September, four months late.

     The Company  posted a gross profit of  $2,745,351 in the three months ended
June 30, 1999, reflecting an increase of $94,287, or 3.6%, from the gross profit
of $2,651,064 in the three months ended June 30, 1998.  This increase was due to
the above  noted  growth  in sales and to an  increase  in the  Company's  gross
margin.  The gross  margin of 42.2% in the June 1999 period was 0.5% higher than
the Company's  gross margin of 41.7% in the June 1998 period.  This gross margin
improvement   was  the  result  of  the  continuing   change  in  the  company's
merchandising  mix to  augment  its  historical  product  base of  lower  margin
traditional  toys with  educational and specialty toys which  generally  produce
better margins than traditional  toys. This change in merchandising mix has been
the centerpiece of the Company's  business plan for approximately the past three
business years.


<PAGE>
     Operating expenses (excluding  depreciation and amortization  expenses) for
the three  months  ended  June 30,  1999 were  $3,755,090.  This  represented  a
$1,271,319,  or  51.2%,  increase  over  the  Company's  operating  expenses  of
$2,483,771 in the three months ended June 30, 1998. The primary  reasons for the
operating  expense  increase were an increase in payroll and related expenses of
$436,000  and an  increase in rent  expense of  $548,000.  The  payroll  expense
increase was due to the addition of several middle managers and employees at the
Company's  new  stores.  The  growth of rent  expense  was the  result of adding
additional stores.

     During the three months ended June 30, 1999, the Company recorded  non-cash
depreciation and amortization expense of $224,468, a $36,051, or 19.1%, increase
from  $188,417  in the period  ended June 30,  1998.  Total  operating  expenses
(operating  expenses  combined with  depreciation and  amortization) in the June
1999 period were $3,979,558,  representing a $1,307,370, or 48.9%, increase from
total operating expenses of $2,672,188 in the June 1998 period.

         As a result of the $94,287 increase in gross profit less the $1,307,370
increase in total operating expenses,  the Company's operating loss increased by
$1,213,083  from  $(21,124)  during  the three  months  ended  June 30,  1998 to
$(1,234,207) during the three months ended June 30, 1999.

     Interest expense totaled $315,394 for the three months ended June 30, 1999.
This  represented  a  $149,742,  or 90.4%,  increase  from  interest  expense of
$165,652 for the three months  ended June 30, 1999.  The primary  reason for the
increased  level of interest  expense was a higher  level of  borrowings  in the
three months ended June 30, 1999 than in the June 1998 period.

     As a result of the above-mentioned factors, the Company recorded a net loss
of  $(1,549,601)  for the three months ended June 30, 1999.  This  represented a
$1,362,825 increase over the net loss of $(186,776) recorded in the three months
ended June 30, 1998.

     For the three months ended June 30, 1999, the net loss of $(1,549,601)  was
reduced by non-cash  dividends  of $540,473 in order to  determine  the net loss
applicable to common shares.  This compares with $273,806 of non-cash  dividends
recorded in the three month period ended June 30, 1998.  The non-cash  dividends
represent  amortization  of the discount  recorded upon issuance of the Series E
Preferred  Stock  ("Series E Stock")  and Series F  Preferred  Stock  ("Series F
Stock") with a beneficial conversion feature.

     The basic and diluted  loss per share for the three  months  ended June 30,
1999 was $(0.38) compared to basic and diluted loss per share of $(0.11) for the
three months ended June 30, 1998.  The weighted  average number of common shares
outstanding increased from 4,103,519 in the June 1998 period to 5,525,936 in the
June 1998 period.


<PAGE>
Liquidity and Capital Resources

     At June 30, 1999, the Company had a working capital  position of $4,688,840
compared to a working  capital  position of  $5,832,143  at March 31, 1999.  The
primary factors in the $1,143,303  decrease in working capital were a $1,579,092
reduction  in  the  Company's  net  investment  in   inventories   (increase  in
inventories less increase in accounts payable).

     The Company  believes  that its same store sales  showed a decline  after a
period of two years of  continuous  increases  because in the three months ended
June 30,  1999,  the flow of  allocated or "hot"  selling  merchandise  is being
spread over 25% more  stores.  This  shortfall  in  allocated  or "hot"  selling
inventory is a result of the current credit lines that the Company has with some
of its vendors.  The Company is working to increase its lines of credit with its
vendors to more  adequately  address not only the past  growth but its  expected
future growth as well.

     The Company has generated  operating  losses for the past several years and
has  historically  financed  those losses and its working  capital  requirements
through loans and sales of the Company's equity  securities,  primarily  through
the sale of the Company's  Series E Stock.  There can be no assurance,  however,
that the Company will be able to generate sufficient revenues or have sufficient
control over expenses and other charges to achieve profitability.

     During  the  three-month  period  ended June 30,  1999,  the  Company  used
$227,489 of cash in its  operations  compared to $958,117  used in operations in
the  three-month  period  ended  June  30,  1998.  The  Company's  net  loss was
$1,549,601 and $186,776,  respectively, in those periods. The primary reason the
Company used a far lower level of cash in its operating activities than its loss
was due to a  decrease  in its net  investment  (increase  in  inventories  less
increase in accounts payable) in inventories of $1,579,092.

     The Company used  $196,653 of cash in its investing  activities  during the
three-month  period ended June 30, 1999 compared to $377,028 in the  three-month
period  ended June 30,  1998.  Investing  activity  consisted of the purchase of
equipment and fixtures for new stores.

     The Company generated $690,920 of cash from its financing activities in the
three-month  period ended June 30, 1999  compared to the  generation of $975,614
from  financing  activities in the  three-month  period ended June 30, 1998. The
primary  contributors to the Company's  financing  activities in the 1999 period
were $657,500 in proceeds from the sale of Series F Stock and net  borrowings on
the Company's line of credit.  Those proceeds were used to finance the Company's
working capital  requirements  and capital  expenditures  during the three-month
period  ended  June 30,  1999.  The  primary  factor  in the  prior  period  was
$1,076,497 in net borrowings on the Company's line of credit.

     As a result of the above factors, the Company had a net increase in cash of
$266,778  in the  three-month  period  ended  June 30,  1999  compared  to a net
decrease in cash of $359,531 in the three-month period ended June 30, 1998.


<PAGE>
     In November  1998,  the Company  entered into an  agreement  with ZD Group,
L.L.C. ("ZD"), a related party, to secure additional financing. ZD is a New York
trust,  the  beneficiary  of which is a member of the  family  of the  Company's
chairman. Pursuant to the ZD agreement, ZD issued a $700,000 irrevocable standby
letter of credit  ("L/C")  in favor of  FINOVA.  FINOVA  then  loaned a matching
$700,000  to the  Company in the form of a term loan.  The term loan  expires on
August 3, 2000 and bears  interest at prime plus one percent.  As  consideration
for its issuance of the L/C, ZD will receive a one-third profit percentage after
application  of  corporate  overhead  beginning  April 1, 1999 from three of the
Company's stores  (Woodfield Mall in Schaumburg,  Illinois now scheduled to open
in the late fall of 1999;  Auburn Hills,  Michigan;  and Gurnee,  Illinois).  As
those stores did not generate a profit after  application of corporate  overhead
in the three-month  period ended June 30, 1999, no payments were accrued or made
to ZD during the June period.

     Planned new store openings remain a significant  capital  commitment of the
Company.  The Company entered into leases to open eight new stores by the end of
calendar  year 1999.  The Company  expects that the costs of building  those new
stores,  net of  landlord  tenant  improvement  contributions  and of  inventory
requirements,  will be approximately $2.8 million.  The Company plans to finance
the costs of opening  those new stores  through a  combination  of capital lease
financing,  use of the  Company's  working  capital,  and the sale of additional
equity.

     The first of those  stores  opened in June in the  Venetian  in Las  Vegas,
Nevada. The costs of opening that store (excluding inventory) were approximately
$825,000.  This store was projected to be the most capital  intensive of all the
stores scheduled to be opened this fiscal year.

     The following transactions entered into after April 1, 1999 were equity and
debt  transactions  structured  to help the Company with the cost of the capital
expenditures associated with opening the total of eight new stores in 1999.

     The Company received approximately $240,000 in lease financing in the three
month period ended June 30,1999 period. The Company continues to seek additional
capital lease financing.

     In May 1999,  pursuant to ss.506 of  Regulation D, the Company sold 750,000
shares of Series F Stock,  at a purchase price of $1.00 per share,  through Robb
Peck McCooey  Clearing  Corporation  as placement  agent.  The Company  received
$657,500  in net  proceeds  from  the  sale.  Each  share  of  Series F Stock is
convertible,  at the  holder's  option,  into two fully paid and  non-assessable
shares of Common  Stock,  at any time  commencing  on the date the  registration
statement  registering the Common Stock underlying same is declared effective by
the  Securities  and  Exchange  Commission.  Each share of Series F Stock  shall
convert  automatically  on  the  occurrence  of the  earlier  of  either  of the
following  events,  without  action on the part of the holder  thereof:  (i) two
years from  issuance or (ii) in the event the closing  price per share of Common
Stock has been at least  $5.00 for a  consecutive  30 day  period.  The  Company
received net proceeds of $657,500 after deduction of all investment  banking and
legal and administrative fees.


<PAGE>
     Due to the  beneficial  conversion  feature  of the  Series  F  Stock,  the
proceeds have initially  been recorded as additional  paid in capital which will
amortize over a 12-month period in the form of a non-cash dividend.

     On July 15, 1999, Tudor  Technologies,  Inc. ("Tudor") - an entity of which
Mr. Moses Mika (a director of the Company) is a shareholder - as the assignee of
an option to acquire 25% of the  outstanding  shares of the common  stock of the
Company's subsidiary,  Toys International.COM,  Inc. ("Toys"), which shares were
then owned by the Company and which  option price was set at Toys' book value on
the date of election to exercise  the option,  elected to exercise  its right to
purchase the stock and requested  that the exercise  price be amended to reflect
the book value of Toys at the most recent  fiscal  quarter,  June 30, 1999.  The
Company agreed to Tudor's request. As the book value of Toys as of June 30, 1999
is not yet determined, the Company has not yet provided Tudor with the basis for
the option  exercise  and, as a result,  Tudor has not yet  provided the Company
with the appropriate consideration. The Company anticipates that it will provide
Tudor the June 30, 1999 book value determination by the end of August 1999.

     This option arose out of the June 30, 1998  conversion,  by ABC Fund,  Inc.
("ABC," an affiliate of the Company),  of a $1.5 million debenture into Series E
Preferred Stock ("Series E Stock") as of June 30, 1998. Pursuant to the terms of
the  debenture,  in September  1998, ABC assigned its right to purchase the Toys
common stock to Tudor.

     On July 20, 1999,  the Company sold a 6.6% interest in its Toys  subsidiary
to two  investors for $2.8 million in gross  proceeds in a private  transaction.
The  investors  were an  unaffiliated  investment  banking firm and CDMI Capital
Corporation  ("CDMI"),  a British  Virgin  Islands  corporation.  Mr.  Mika is a
shareholder of CDMI. Each party invested $1.4 million in the transaction.

     On August 4, 1999, the Company  entered into a sixth  amendment to its Loan
and Security Agreement with FINOVA Capital Corporation  ("FINOVA").  As a result
of this amendment, the Company's aggregate credit facility with FINOVA increased
from $8.3 million to $11.3 million.

     The amendment also (1) increased the minimum net worth  financial  covenant
from  $750,000  to $2.9  million  as of June 30,  1999  with  the  $2.9  million
threshold  increasing  by 60% of any equity  raised by the Company and by 60% of
any annual  profits  generated by the Company;  (2) allows the Company to sell a
minority equity interest (up to 49%) in its Toys  subsidiary;  and (3) increased
the maximum  levels of capital  expenditures,  capital leases and unsecured debt
allowed under the Financing Agreement.

     Electronic  commerce represents another area that may result in significant
capital  expenditures  for the Company in fiscal 2000.  It is also a major focus
for management.  In April 1999, The Company debuted the first of three dedicated
electronic commerce websites. This site, www.ToysWhyPayRetail.com,  represents a
new trade  name for the  Company  and  allows  consumers  to  purchase,  at near
wholesale  prices,  overstocks,  special buys, and overruns on mostly name-brand
toys  purchased  by the  Company  out of  season.  The  Company  plans  to offer
approximately 1000 items for sale on the website.


<PAGE>
     The second and third  electronic  commerce  websites  are  currently  being
developed  to a  state-of-the-art  standard  in  conjunction  with two  Internet
consulting  firms.  These sites will offer  collectible  and imported  specialty
merchandise such as die-cast cars, dolls,  plush toys,  trains,  and collectible
action figures and are expected to open in the late fall of 1999. In conjunction
with the website  launch,  the Company plans to place computer kiosks in several
of its retail  locations  in order to permit  customers  to place  orders on the
website for goods otherwise not sold in such store.

     The Company has entered into a letter of intent with an investment  banking
firm to raise  additional  equity in the  approximate  amount of $20-25  million
through the public sale of a minority interest in the Company's Toys subsidiary.
This public  offering  currently is expected to close in 1999.  This  investment
banking firm also  participated  in the $2.8 million  private  placement in July
1999.

     The  Company  is  pursuing  this  opportunity  and is  continuing  to  seek
additional lease  financing.  There can be no assurance that the Company will be
able to obtain sufficient financing to successfully open the planned new stores.
Additionally, the Company has incurred significant capital expenditures over the
past twelve  months.  To date,  the Company has deployed its working  capital to
cover a significant  portion of these  capital  expenditures.  As a result,  the
Company is also seeking  additional  working  capital  from the  above-mentioned
equity  offerings.  Should  the  Company be unable to raise  sufficient  working
capital,  it may be  unable to  purchase  product  directly  from  factories  at
advantageous  pricing,  thereby  resulting in a negative impact on gross margins
and results of operations.

Year 2000

     In 1998,  the Company  developed a plan to upgrade its existing  management
information system and computer hardware and to become year 2000 compliant.  The
Company  has  completed  the  hardware  upgrade  and has  installed  a year 2000
compliant upgrade to its accounting software.  The Company expects to finish the
year 2000 compliance work in the September  quarter of 1999. To finance the cost
of the new hardware in the computer upgrade project,  the Company entered into a
lease in the amount of $82,472 bearing an interest rate of 10.8%. The total cost
of the  hardware  and  software  purchased  for the  project  was  approximately
$100,000.

     Beyond the above noted internal year 2000 system issue,  the Company has no
current  knowledge of any outside third party year 2000 issues that would result
in a material  negative  impact on its  operations.  Management has reviewed its
significant  vendors' (i.e.,  Mattel, Inc. and Hasbro, Inc.) and financing arm's
(FINOVA) recent SEC filings vis-a-vis year 2000 risks and uncertainties  and, on
the basis  thereof,  is confident that the steps the Company has taken to become
year 2000 compliant are sufficient.  In continuation of this review, the Company
shall continue to monitor or otherwise  obtain  confirmation  from the aforesaid
entities - and such other entities as management deems appropriate - as to their
respective  degrees of preparedness.  To date, nothing has come to the attention
of the Company that would lead it to believe that its significant vendors and/or
service providers will not be year 2000 ready.


<PAGE>
     Year 2000 readiness is a priority of the Company,  and the Company believes
that it is taking such reasonable and prudent steps as are necessary to mitigate
the risks associated with potential year 2000 difficulties.  The effect, if any,
of year 2000 problems on the Company's results of operations if the Company's or
its customers,  vendors,  or service providers are not fully compliant cannot be
estimated  with any degree of certainty.  It is  nonetheless  possible that year
2000  problems  could  have a  material  adverse  effect  in that  holiday  1999
purchases  may be  stunted  due to  consumer  uncertainty  and that the  overall
business environment may be disrupted in the Company's fourth fiscal quarter.

Trends Affecting Liquidity, Capital Resources and Operations

     The Company  believes  that its same store sales  showed a decline  after a
period of two years of  continuous  increases  because the flow of  allocated or
"hot" selling  merchandise is being spread over 25% more stores.  This shortfall
in allocated or "hot" selling  inventory is a result of the current credit lines
that the  Company  has with some of its  vendors.  The  Company  is  working  to
increase  its lines of credit  with its vendors to more  adequately  address not
only the past growth but its expected future growth as well. As noted above, the
Company  has   significantly   strengthened   its   balance   sheet  by  raising
approximately  $3.5  million in  additional  equity over the past three  months,
which should result in expanded lines of credit with its trade vendors.

     The  Company  believes  that its  growth and the  availability  of "hot" or
allocated  merchandise  within  certain  sectors of its core  business - such as
action  figures,  video  games,  and  collector  plush - could have an impact on
continuing  store sales in the  future.  The  Company is working  diligently  to
address this issue.

     The  Company's  future  financial  performance  will depend upon  continued
demand for toys and the  Company's  ability to choose  locations for new stores,
the Company's  ability to purchase  product at favorable prices and on favorable
terms,  and 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  Company  competes  with a  variety  of mass  merchandisers,
superstores,  and  other  toy  retailers,  including  Toys R Us and  Kay Bee Toy
Stores. Competitors that emphasize specialty and educational toys include Disney
Stores,  Warner Bros.  Stores,  Learning Smith,  Lake Shore,  Zainy Brainy,  and
Noodle Kidoodle.  The Company also competes both through its electronic commerce
operations and through its stores against  Internet  oriented toy retailers such
as eToys,  Inc. There can be no assurance that the Company's  business  strategy
will enable it to compete effectively in the toy industry.




<PAGE>
Seasonality

     The Company's  operations are highly seasonal with approximately  30-40% of
its net sales falling within the Company's  third quarter,  which coincides with
the Christmas selling season.  The Company intends to open new stores throughout
the year, but generally before the Christmas selling season, which will make the
Company's  third  quarter  sales an even greater  percentage of the total year's
sales.

Impact of Inflation

     The impact of inflation on the Company's results of operations has not been
significant.  The Company  attempts  to pass on  increased  costs by  increasing
product prices over time.








<PAGE>
                                     PART II

Item 1. Legal Proceedings

     In October 1997, in the Superior Court of the State of  California,  County
of San Bernardino,  Foothill Marketplace  commenced suit against the Company and
its former guarantor for breach of contract pertaining to premises leased by the
Company  in  Rialto,  California.  The  lease for the  premises  has a term from
February 1987 through  November 2003. The Company vacated the premises in August
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,  proximate  damages,  costs,  and  attorneys'  fees,  in  the
approximate   amount  of  $300,000.   The  Company  is  engaged  in   settlement
negotiations  with  plaintiff  with  respect  to this  action;  in the  event no
settlement  is  reached,  however,  trial  has been  scheduled  by the court for
September 1999.

     Neither the Company's officers, directors, affiliates, nor owners of record
or beneficially  of more than five percent of any class of the Company's  Common
Stock is a party to any  material  proceeding  adverse  to the  Company or has a
material interest in any such proceeding adverse to the Company.

Item 2. Changes in Securities and Use of Proceeds: None

Item 3. Defaults Upon Senior Securities: None

Item 4. Submission of Matters to a Vote of Security Holders: None

Item 5. Other Information: None

Item 6. Exhibits and Reports on Form 8-K

(a) The following exhibits are filed herewith:

(b) During the quarter ended June 30, 1999, no reports on Form 8-K were
filed with the Securities and Exchange Commission.
<TABLE>
<CAPTION>

<S>                  <C>
10.131               ABC Fund, Inc. Assignment of Debenture to Tudor Technologies, Inc. dated September 15, 1998
10.132               Tudor Technologies, Inc. Election to Exercise dated July 15, 1999
10.133               Sixth Amendment to Loan and Security Agreement by and between the Company and FINOVA Capital Corporation,
                     dated August 1999
10.134               Fixture Financing Agreement with Longwater Capital Corporation
27.1                 Financial Data Schedule
</TABLE>





<PAGE>
                                   SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  Registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized, this 16th day of August 1999.

                                             PLAY CO. TOYS & ENTERTAINMENT CORP.


                                                        By: /s/ Richard L. Brady
                                                                Richard L. Brady
                                           President and Chief Executive Officer


                                                         By: /s/ James B. Frakes
                                                                 James B. Frakes
                                                         Chief Financial Officer



<PAGE>

                                 EXHIBIT 10.131
                     ABC FUND, INC. ASSIGNMENT OF DEBENTURE

                         ASSIGNMENT OF CONVERSION RIGHTS

     The undersigned ABC FUND, INC. ("Assignor"), in consideration of the sum of
Ten and 00/100 ($10.00) Dollars (the "Purchase Price"),  does hereby assign unto
TUDOR TECHNOLOGIES,  INC., a British Virgin Islands corporation ("Assignee") all
of the Assignor's  right,  title and interest in and to its right to purchase up
to an aggregate of twenty-five  (25%) percent of the  outstanding  shares of the
common stock of Toys International,  Inc. ("Toys"), a wholly-owned subsidiary of
Play Co. Toys & Entertainment  Corp. ("Play Co.") all as more fully set forth in
a certain  Letter  Agreement  dated June 30, 1998 between  Assignor and Play Co.
(the "Right").

     Assignor represents and warrants that:

     Assignor  further  represents  and warrants that it is duly  authorized and
empowered  to execute  and  perform  this  Agreement.  Assignor  represents  and
warrants that Assignor has not previously assigned, sold or pledged the Right to
any third party,  in whole or in part,  that  Assignor owns and has title to the
Right free of any and all liens,  security interests or encumbrances of any kind
or nature whatsoever.

     Assignor  hereby  irrevocably  appoints  Assignee  as its true  and  lawful
attorney and authorizes Assignee to act in Assignor's stead, to demand, sue for,
compromise and recover,  with respect to the Right, all sums due or certificates
to be issued.  Assignor  grants unto  Assignee  full  authority to do all things
necessary  to  enforce  the Right and its  rights  thereunder  pursuant  to this
Assignment.  Assignor  agrees  that the  powers  granted by this  paragraph  are
discretionary  in nature and the  Assignee  may  exercise or decline to exercise
such powers at  Assignee's  sole  option.  Assignor  agrees to take such further
action,  at its own  expense,  as may be  necessary  or desirable to effect this
Assignment  to  Assignee  including,   without  limitation,   the  execution  of
appropriate  transfer  powers,  corporate  resolutions  and  consents.  Assignor
further  grants to  Assignee  the right as its  attorney-in-fact  to do, sign or
perform all of the foregoing.

     This  Assignment  by Assignor to  Assignee  is without  recourse.  Assignee
acknowledges  that  except as set forth  neither the  Assignor  nor any agent or
representative  of Assignor has made any  representation  whatsoever to Assignee
regarding the condition of Play Co. or any other matter.  Assignee  acknowledges
that it has made its own analysis and decision to enter into this Assignment.

     The terms of this Assignment  shall be binding upon, and shall inure to the
benefit of  Assignor,  Assignee  and their  respective  successors  and assigns.
Assignor hereby  acknowledges that Assignee may at any time re-assign the Right,
together  with  all  right,  title  and  interest  of  Assignee  in and to  this
Assignment,  without  further  consent  of  Assignor.  All  representations  and
warranties  made  herein  shall  survive  the  execution  and  delivery  of this
Assignment and any such re-assignment.

     This  Assignment  shall be governed by and construed in accordance with the
laws of the State of California.

     IN WITNESS  WHEREOF,  the undersigned have duly executed this Assignment by
their duly authorized representatives on the 15th day of September, 1998.
<TABLE>
<CAPTION>


<S>                                                           <C>
ASSIGNOR:                                                     ASSIGNEE:

ABC FUND, INC.                                                TUDOR TECHNOLOGIES, INC.



By:                                                           By:
Title:                                                        Title:
Address:                                                      Address:

</TABLE>


                                 EXHIBIT 10.132
                  TUDOR TECHNOLOGIES, INC. ELECTION TO EXERCISE




                            TUDOR TECHNOLOGIES, INC.
                      a British Virgin Islands Corporation
                         Tortola, British Virgin Islands
                             c/o Bart Nachamie, Esq.
                                 425 Park Avenue
                            New York, New York 10022


July 15, 1999


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

         Re:      Election of Option to Exercise

Dear Mr. Brady:

     Pursuant to an Assignment of Conversion Rights Agreement (the "Assignment")
duly  executed on September  15, 1998 by and between  Tudor  Technologies,  Inc.
("Tudor") and ABC Fund, Inc., the holder of a debenture (the "Debenture") issued
by Play Co.  Toys &  Entertainment  Corp.  ("Play  Co.") in  January  1998,  ABC
assigned all of its right,  title,  and interest in and to its right to purchase
up to an aggregate of twenty-five (25%) percent of the outstanding shares of the
common stock of a wholly-owned Play Co.  subsidiary,  Toys  International,  Inc.
("Toys"),  all as more fully set forth in a certain Letter  Agreement dated June
30, 1998 by and between ABC and Play Co. (the "Letter Agreement").

     In accordance with the aforesaid documents (the Debenture,  the Assignment,
and the  Letter  Agreement),  please be  advised  that  Tudor  hereby  elects to
exercise its option to purchase from Play Co. 25% of the issued and  outstanding
shares of Toys at an exercise  price  equivalent to the net book value per share
of Toys'  common  stock as of the most recent ended  quarter,  to wit,  June 30,
1999.

     Please  acknowledge  receipt of the foregoing by executing below. Thank you
for your attention to this matter.

Very truly yours,




Receipt of the foregoing is hereby acknowledged by Play Co. Toys &
Entertainment Corp.


James B. Frakes, Secretary



                                 EXHIBIT 10.133
           AMENDMENT NUMBER SIX TO FINOVA LOAN AND SECURITY AGREEMENT

                 AMENDMENT NO. 6 TO LOAN AND SECURITY AGREEMENT

         This Amendment No. 6 to Loan and Security  Agreement (this "Amendment")
is entered into as of this ___ day of August,  1999, by and among FINOVA CAPITAL
CORPORATION,   a  Delaware   corporation   ("Lender"),   and  PLAY  CO.  TOYS  &
ENTERTAINMENT   CORP.,   a   Delaware   corporation   ("Play   Co.")   and  TOYS
INTERNATIONAL.COM, INC., a Delaware corporation ("TIC").

                              W I T N E S S E T H :

         WHEREAS, Play Co. and Lender entered into a Loan and Security Agreement
dated as of  January  21,  1998  which  was  amended  pursuant  to that  certain
Amendment No. 1 to Loan and Security  Agreement  dated as of July 24, 1998, that
certain Amendment No. 2 to Loan and Security Agreement dated as of September 24,
1998,  that certain  Amendment No. 3 to Loan and Security  Agreement dated as of
December 8, 1998 that certain  Amendment  No. 4 to Loan and  Security  Agreement
dated as of February,  11, 1999 and as further  amended by an Amendment No. 5 to
Loan and Security  Agreement dated March __, 1999 (the  aforementioned  Loan and
Security Agreement as amended by the aforementioned amendments, collectively the
"Loan Agreement"), that evidences a loan from Lender to Play Co.; and

         WHEREAS,  Play Co.  and TIC have has asked  Lender  to modify  the Loan
Agreement  in  accordance  with the  terms of,  and  subject  to the  conditions
contained  in,  this  Amendment  and  Lender  is  willing  so to amend  the Loan
Agreement, upon the terms and conditions set forth herein.

         NOW,  THEREFORE,  in  consideration  of these  recitals,  the covenants
contained in this Amendment and for other good and valuable  consideration,  the
receipt and sufficiency of which are hereby  acknowledged,  Lender, Play Co. and
TIC agree as follows:

     1. Definitions. Unless otherwise defined in this Amendment, all capitalized
terms  used  herein,  which are  defined  in the Loan  Agreement,  have the same
meaning as set forth in the Loan Agreement.

     2. Loan Agreement. The Loan Agreement is amended as follows:

     2.1  Definitions.  Section 1 is hereby  amended  by  adding  the  following
definitions:

     "Additional Equity" means additional equity investments or contributions in
or to the  Borrower,  which are made after June 30,  1999 and prior to March 31,
2000.

     "Adjusted Net Worth" means (i) for the Borrower's  2000 Fiscal Year the sum
of the following (1) the Base Net Worth and (2) an amount equal to Sixty Percent
(60%) of the  cumulative  amount of  profits  (without  adjustment  for  losses)
incurred  during such Fiscal Year, and (ii) for the Borrower's  2001 Fiscal Year
(and all subsequent Fiscal Years which occur during the Term) the sum of (1) the
greater of (a) the Adjusted Net Worth for the previous  Fiscal Year,  or (b) the
Base Net Worth, and (2) an amount equal to Sixty Percent (60%) of the cumulative
amount of profits  (without  adjustment for losses)  incurred during such Fiscal
Year, provided,  however,  that, regardless of the Fiscal Year, the Adjusted Net
Worth will be increased  each calendar month by an amount equal to sixty percent
(60%) of any Future Additional Equity during the preceding calendar month.

     "Borrower" means collectively Play Co. and TIC.

     "Base Net Worth"  means the sum of (i) Two Million  Nine  Hundred  Thousand
Dollars ($2,900,000) and (ii) sixty percent (60%) of the Additional Equity.

     "Future  Additional  Equity"  refers to additional  equity  investments  or
contributions in or to the Borrower, which are made after April 1, 2000.

     "Sixth  Amendment" means that certain  Amendment No. 6 to Loan and Security
Agreement between Lender and Borrower dated as of August ____, 1999.

     "Sixth  Amendment  Effective  Date"  means  the date  upon  which the Sixth
Amendment  became  effective  pursuant  to the  terms  and upon  the  conditions
thereof.


<PAGE>
     "New  Equity"  refers  collectively  to the  Additional  Equity  and Future
Additional Equity.

     3. Schedule. The Schedule to the Loan Agreement is amended as follows:

     3.1 The Section  entitled  "Total  Facility is amended and  restated in its
entirety as follows:

     The "Total  Facility" is Eleven  Million Three Hundred  Thousand and No/100
Dollars ($11,300,000.00).

     3.2 Subsection  (a)(i) found in the Subsection  entitled  "Revolving Loans"
under the Section  entitled  "Loans" is amended and  restated in its entirety as
follows:

     (i) Eight  Million  One Hundred  Thousand  Dollars  ($8,100,000),  less the
amount of the Loan Reserves; or

     3.3 The  Subsection  entitled  "Net  Worth"  which is found in the  Section
entitled Financial Covenants is amended and restated in its entirety as follows:

     Borrower shall maintain a Net Worth of not less than (i) for the Borrower's
Fiscal Year ending March 31, 2000, the Base Net Worth; and (ii) for every Fiscal
Year occurring after April 1, 2000, the greater of (1) the Base Net Worth or (2)
the  Adjusted  Net Worth for such Fiscal  Year.  Testing will occur on a monthly
basis.

     3.4  The  Subsection  entitled  "Financial  Covenants"  is  amended  in the
following respects:

     3.4.1 The subsection  entitled "Capital  Expenditures" is amended by adding
the following at the end of the Subsection:

     Notwithstanding  the  foregoing,  effective  April 1,  1999  the  foregoing
limitation on the maximum amount of Capital  Expenditures  shall be increased to
Two Million Five Hundred Thousand Dollars ($2,500,000).

     3.4.2 The Subsection entitled "Indebtedness" is amended and restated in its
entirety as follows:

     Borrower  shall  not  create,   incur,   assume  or  permit  to  exist  any
Indebtedness  (excluding  any  Indebtedness  which  are (i) in  connection  with
Capital  Leases,  or (ii)  purchase  money  financings  associated  with Capital
Expenditures) in excess of Three Million Dollars  ($3,000,000) (the "Debt Cap"),
other  than (i) the  Obligations,  (ii)  trade  payables  and other  contractual
obligations  to  suppliers  and  customers  incurred in the  ordinary  course of
business and (iii) other Indebtedness  existing on the Sixth Amendment Effective
Date and constituting a Permitted  Encumbrance.  Notwithstanding  the foregoing,
the Debt Cap shall be increased as of the Sixth Amendment Effective Date to Four
Million Five Hundred Thousand Dollars ($4,500,000).

     4. TIC.

     4.1 Play Co. has  notified the Lender that the Play Co. has created TIC. As
of the date that this  Amendment was executed,  the Play Co. owns  approximately
94% of the  issued  and  outstanding  shares  of stock in TIC.  After  the Sixth
Amendment  Effective  Date, TIC intends to have an initial public  offering (the
"IPO") of its shares which will result in the Play Co.'s  ownership  interest in
TIC being diluted to approximately  51% of the issued and outstanding  shares in
TIC.  Play Co.  agrees that after the IPO it will  continue to own not less than
51% of the issued and outstanding shares in TIC. In connection with the TIC IPO,
Play Co.  intends  to assign to TIC,  subject  to the  rights and lien of Lender
under the Loan  Documents,  the proceeds from six of Play Co.'s stores (the "TIC
Stores")  selected by Play Co. The Lender consents to the foregoing  transaction
and agrees  that the  foregoing  transaction  shall not  constitute  an Event of
Default  or  Incipient  Default  under  the Loan  Agreement  (including  but not
limiting the  generality of the  foregoing,  the provisions of Section 3.8(a) of
the Loan  Agreement),  provided  the net proceeds of TIC IPO are used solely for
New Equity.  The Borrower  acknowledges and agrees that the waiver of the Lender
contained  in the Section is limited  solely to the  matters  and  circumstances
contained herein.


<PAGE>
     4.2 By its execution of this Amendment, TIC acknowledges that all Inventory
and  Receivables  associated  with the TIC  Stores  are (i)  subject to the lien
granted  to Lender  under the  Documents,  and (ii) the  provisions  of the Loan
Agreement  (including,  but not limiting the generality of the  foregoing,  that
such  inventory may be used in the  determination  of Eligible  Inventory).  TIC
further assumes all of the Obligations of Borrower under the Loan Documents.

     5. Effect as an  Amendment.  Other than as  specifically  set forth in this
Sixth  Amendment,  the remaining  terms of the Loan Agreement and the other Loan
Documents shall remain in full force and effect and shall remain  unaffected and
unchanged  except as specifically  amended hereby.  In the event of any conflict
between the terms and  conditions  of this  Amendment  and any of the other Loan
Documents,  the provisions of this Amendment shall control. Each reference to in
the Loan  Agreement  to "this  Agreement"  shall be  deemed to refer to the Loan
Agreement  as  amended  through  and  including  the Sixth  Amendment,  and each
reference in any other Loan  Document to the Loan  Agreement as amended  through
and including the Sixth Amendment.

     6. No  Waiver.  Except  as may be  specifically  set  forth  in this  Sixth
Amendment and that certain July 13, 1999 letter from the Lender to Play Co. (the
"July  Letter"),  this  Amendment  in no way acts as a waiver  by  Lender of any
breach,  default, Event of Default or condition which, with the giving of notice
or passing of time or both,  would  constitute an Event of Default,  of Borrower
(whether known or unknown to Lender) or as a release or relinquishment of any of
the  liens,  security  interests,   rights  or  remedies  securing  payment  and
performance of the Obligations or the enforcement thereof.  Nothing contained in
this Sixth  Amendment  is intended to or shall be  construed  as  relieving  any
person or entity, whether a party to this Sixth Amendment or not, of any of such
person's or entity's obligations to Lender.

     7. Conditions Precedent.  This Sixth Amendment will not be effective unless
and until each of the following  conditions  precedent have been  satisfied,  in
form, manner and substance satisfactory to Lender:

     (a) Borrower  shall have  delivered or caused to be delivered to Lender the
following  documents,  all of which shall be properly  completed,  executed  and
otherwise satisfactory to Lender:

     (i) This Amendment;

     (ii)  Consent of  Guarantor in the form  attached  hereto and  incorporated
herein by this reference;

     (iii) A corporate  resolution of each of Borrower and Guarantor,  approving
the transactions contemplated hereby to which it is a party;

     (iv) An opinion  of the legal  counsel of the  Borrower  and the  Guarantor
addressed to the Lender covering such matters as the Lender may request; and

     (v) Such other items as Lender may  reasonably  require or reasonably  deem
necessary, after giving affect to the proposed provisions of the Amendment.

     (b) There  shall  not then  exist an Event of  Default  or any act or event
which  with  notice,  passage  of time,  or both  would  constitute  an Event of
Default.

     (c) All the  representations and warranties of the Loan Parties in the Loan
Documents shall be true and correct, in all material respects,  before and after
giving effect to the making of this Sixth Amendment.

                           (d) Borrower has paid to Lender a fee (the "Amendment
Fee") of Fifty-Five Thousand Dollars ($55,000).

     (e) Borrower shall have paid all closing  costs,  recording fees and taxes,
appraisal  fees and  expenses,  travel  expenses,  fees and expenses of Lender's
counsel,  and all other costs and expenses incurred by Lender in connection with
the preparation of, closing of and disbursement of the advances pursuant to this
Sixth  Amendment,  which costs,  fees and expenses and the  Amendment Fee may be
payable from the first advance made pursuant to this Amendment.

     8. Indebtedness  Acknowledged.  Borrower acknowledges that the indebtedness
evidenced  by the  Loan  Documents  is just and  owing  and  agrees  to pay such
indebtedness  in  accordance  with the  terms of the  Loan  Documents.  Borrower
further  acknowledges and represents that no event has occurred and no condition
presently  exists that would  constitute a default or event of default by Lender
under the Loan  Agreement  or any of the other Loan  Documents,  with or without
notice or lapse of time.


<PAGE>
     9. Validity of Documents. Borrower hereby ratifies, reaffirms, acknowledges
and agrees that the Loan Agreement and the other Loan Documents represent valid,
enforceable and collectable obligations of Borrower, and that Borrower presently
has no existing  claims,  defenses  (personal or  otherwise) or rights of setoff
whatsoever  with respect to the Obligations of Borrower under the Loan Agreement
or any of the other Loan Documents.  Borrower  furthermore agrees that it has no
defense, counterclaim,  offset,  cross-complaint,  claim or demand of any nature
whatsoever  which  can be  asserted  as a basis to seek  affirmative  relief  or
damages from Lender.

     10.  Reaffirmation of Warranties.  Borrower hereby reaffirms to Lender each
of the representations,  warranties, covenants and agreements of Borrower as set
forth in each of the Loan  Documents  with the same  force and effect as if each
were  separately  stated  herein  and  made  as of  the  date  hereof.  Borrower
represents and warrants to Lender that with respect to the financing transaction
herein  contemplated,  no  Person  is  entitled  to any  brokerage  fee or other
commission and Borrower agrees to indemnify and hold Lender harmless against any
and all such claims.

     11. Other Writings. Lender and Borrower will execute such other writings as
may be necessary to confirm or carry out the  intentions  of Lender and Borrower
evidenced by this Sixth Amendment. --------------

     12.  Entire  Agreement.  The  Loan  Documents  as  modified  by this  Sixth
Amendment  embody the entire  agreement and  understanding  between Borrower and
Lender,  and  supersede all prior  agreements  and  understandings  between said
parties relating to the subject matter thereof.

     13. Counterparts;  Telefacsimile Execution. This Sixth Amendment (including
the  consents  attached  hereto)  may be  executed  in any  number  of  separate
counterparts, all of which when taken together shall constitute one and the same
instrument, admissible into evidence,  notwithstanding the fact that all parties
have not signed the same  counterpart.  Delivery of an executed  counterpart  of
this Sixth Amendment by telefacsimile  shall be equally as effective as delivery
of a manually executed counterpart of this Sixth Amendment. Any party delivering
an executed  counterpart  of this Sixth  Amendment by  telefacsimile  shall also
deliver a manually executed counterpart of this Sixth Amendment, but the failure
to  deliver a manually  executed  counterpart  shall not  affect  the  validity,
enforceability, and binding effect of this Sixth Amendment.

     IN WITNESS WHEREOF,  the parties hereto have caused this Sixth Amendment to
be duly executed as of the day and year first written above.
<TABLE>
<CAPTION>

<S>                                                <C>
                                                   FINOVA CAPITAL CORPORATION, a Delaware corporation

                                                   By:
                                                   Name:
                                                   Title:

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

                                                   By:
                                                   Name:
                                                   Title:

                                                   TOYS INTERNATIONAL.COM, INC., a Delaware corporation

                                                   By:
                                                   Name:
                                                   Title:


</TABLE>


<PAGE>
                              CONSENT OF GUARANTOR

     The undersigned  ("Guarantor") hereby executes this Consent for the purpose
of (i) evidencing  Guarantor's  consent to the execution and  performance of the
foregoing  Amendment No. 6 to Loan and Security  Agreement (the  "Amendment") by
Lender and  Borrower,  (ii)  reaffirming  the terms of the  Continuing  Guaranty
Agreement executed by Guarantor in favor of Lender, (iii) evidencing Guarantor's
agreement  that the  Liabilities  as set forth  and  defined  in the  Continuing
Guaranty  Agreement  shall,  for all purposes,  include the Loan  Documents,  as
amended by the Amendment,  and shall further include (1) all additional  amounts
which may be funded or  advanced  to  Borrower  pursuant  to the Loan  Agreement
described above as amended by the Amendment and (2) the obligations of TIC under
the Loan Agreement, and (iv) ratifying and affirming all terms and provisions of
the Continuing  Guaranty  Agreement.  Except to the extent otherwise  indicated,
terms used herein with initial capital letters shall have the meanings set forth
in the Loan Agreement, as amended by the Amendment.

     Guarantor   agrees   that  it  has  no   defense,   counterclaim,   offset,
cross-complaint,  claim or demand of any nature whatsoever which can be asserted
as a basis to seek affirmative relief or damages from Lender.

     IN WITNESS WHEREOF,  the undersigned has hereunto  executed this Consent as
of this ____ day of _____________, 1999.

UNITED TEXTILES & TOYS CORPORATION,
a Delaware corporation


By:
Name:
Title:





                                 EXHIBIT 10.134
         FIXTURE FINANCING AGREEMENT WITH LONGWATER CAPITAL CORPORATION


LESSOR:  LONGWATER CAPITAL CORPORATION
             -------------------------------------------------------------------
                                                                    LEASE NUMBER


BUSINESS LEASE AGREEMENT

LESSEE NAME

PLAY CO. TOYS & ENTERTAINMENT CORP.
LESSEE ADDRESS                CITY      COUNTY    STATE               ZIP
550 Rancheros Drive           San Marcos          CA                  92069

VENDOR NAME                   ADDRESS   CITY      STATE               ZIP


QUANTITY  DESCRIPTION MODEL No, Serial No., or other identification         COST

                      SEE EQUIPMENT SCHEDULE "A"                      $70,699.75

EQUIPMENT LOCATION:      STREET    CITY      COUNTY    STATE          ZIP
If Other Than        TOYS INTERNATIONAL

Billing Address      20 CITY BLVD. WEST #203 ORANGE    CA             92868
<TABLE>
<CAPTION>

<S>                        <C>                                              <C>                   <C>                  <C>
PAYMENT        DUE            RENT PAYMENTS                                 SALES/USE TAX         TOTAL PAYMENT        LEASE TERM
DATE

                                        X  Monthly         Quarterly
               Of Each
               Month          $ 2,485.10   Semi-Annually   Annually         $ 142.88              $ 2,627.98           36  Month

Advance Payment of      $ 5,355.96               which equals the first and la5,255.96                payment(s) and a $ 100.00

documentation fee MUST ACCOMPANY LEASE.

</TABLE>


     1. LEASE.  Lessor  hereby  leases to Lessee and Lessee  hereby  leases from
Lessor the personal  property  described above (herein called the  "Equipment").
Upon Lessor signing  below,  this Lease shall become  NONCANCELLABLE  DURING THE
TERM  STATED  ABOVE by Lessee for any  reason  whatsoever,  and Lessee  shall be
obligated  to pay Lessor all sums called for in this  Business  Lease  Agreement
(Herein call the "Lease").

     2.  COMMENCEMENT AND  TERMINATION.  This Lease shall commence on the "Lease
Start Date" appearing below and, provided Lessee has successfully  performed all
its duties and obligations  under the Lease,  shall terminate upon expiration of
the number of months (following the Lease Start Date) stated as the Lease Term.

     3. RENT AND OTHER PAYMENTS.  Lessee shall pay the advance rentals due under
the Lease,  as stated above,  upon signing the Lease.  All such amounts shall be
non-refundable.  Monthly rent payments due after the first month's rent shall be
payable on the "Payment Due Date"  indicated  above or on the first business day
thereafter if a Payment Due Date falls on a non-business  day.  Lessee agrees to
pay to Lessor a service  charge of 5% per month,  but not to exceed the  maximum
amount  permitted  by law,  on any payment due under the Lease which is not paid
within  five days of the  Payment  Due Date.  Lessee  shall pay all sales,  use,
excise, personal property,  stamp,  documentary,  and ad valorem taxes, licenses
and registration fees, assessments,  fines, penalties, and other charges imposed
on the ownership,  possession,  or use of the Equipment  during the term of this
Lease,  and Lessee shall pay all taxes  (except  income taxes imposed on Lessor)
with  respect  to the  rental  payments  hereunder,  and  shall,  with  the next
scheduled  payment reimburse Lessor for any taxes paid by or advanced by Lessor.
Lessee's obligations to pay such taxes, fees, assessments,  fines, penalties and
other charges shall survive  termination of the Lease. Lessee agrees that Lessor
may adjust the rent payment  proportionally up or down if the actual cost of the
Equipment  exceeds or is less than the amount stated in the Lease.  All payments
under the Lease shall be made to Lessor at the address set forth above or at any
other  address  Lessor  subsequently  gives to  Lessee  for  purposes  of making
payment.  In the event of default,  payments made under the Lease may be applied
to Lessee's  obligation  to Lessor in any order Lessor  chooses.  Time is of the
essence with respect to all  payments  due and all other  obligations  of Lessee
under the  Lease.  All  payments  shall be made to Lessor  via  automatic  draft
pursuant to Lessee's  Pre-Authorized  Draft  Request or as Lessor may  otherwise
designate in writing.  In the event Lessee does not authorize the Draft Request,
a monthly  billing  charge of $5 per month shall be added to the Monthly  Rental
Payment.


<PAGE>
     4.  SELECTION  OF  EQUIPMENT.  Lessee  acknowledges  that  Lessor  did  not
participate  in the  selection,  manufacture or supply of the Equipment and that
Lessee  has  made  the  selection  of the  Equipment  and the  supplier  of such
Equipment  based upon its own  judgment.  Lessee agrees to inspect the Equipment
and to execute the "Certificate of Acceptance,"  which is attached hereto,  only
after the  Lessee is  satisfied  that the  Equipment  is  satisfactory  in every
respect.  Lessee hereby  authorizes  Lessor to insert in the Lease any equipment
serial  numbers  and other  identification  data  relating to the  Equipment  as
needed.

     5. DISCLAIMER OF WARRANTIES.  BY SIGNING BELOW,  LESSEE  ACKNOWLEDGES  THAT
LESSOR IS LEASING THE  EQUIPMENT  TO LESSEE "AS IS" AND WITH ALL FAULTS.  LESSOR
MAKES NO  REPRESENTATIONS  AND  DISCLAIMS  ALL  WARRANTIES,  EXPRESS OR IMPLIED,
CONCERNING THE EQUIPMENT,  INCLUDING, WITHOUT LIMITATION ANY WARRANTY OF FITNESS
FOR A PARTICULAR PURPOSE OR OF  MERCHANTABILITY.  LESSEE HEREBY WAIVES ANY CLAIM
(INCLUDING  ANY CLAIM  BASED ON STRICT OR ABSOLUTE  LIABILITY  IN TORT) IT MIGHT
HAVE AGAINST LESSOR FOR ANY LOSS, DAMAGE (INCLUDING  INCIDENTAL OR CONSEQUENTIAL
DAMAGE) OR EXPENSE CAUSED BY THE EQUIPMENT. Provided Lessee is not in default of
this Lease,  Lessor  hereby  assigns to Lessee and Lessee shall have the benefit
of,  any  and  all  manufacturer's  warranties,  service  agreement  and  patent
indemnities,  if any,  with respect to the  Equipment  provided,  however,  that
Lessee's sole remedy for breach of any such warranty, indemnification or service
agreement  shall be against the  manufacturer  of such Equipment and not against
the Lessor,  nor shall such breach have any effect  whatsoever on the rights and
obligations of Lessor or Lessee hereunder,  LESSEE  ACKNOWLEDGES THAT NETHER THE
SUPPLIER, BROKER NOR THEIR AGENTS OR EMPLOYEES ARE AGENTS OF LESSOR NOR ARE THEY
AUTHORIZED  TO WAIVE OR ALTER ANY TERM OR  CONDITION  OF THIS LEASE  WITHOUT THE
WRITTEN  CONSENT OF LESSOR.  NO  AGREEMENT,  EITHER  WRITTEN OR VERBAL,  BETWEEN
SUPPLIER  AND LESSEE OR BROKER  AND  LESSEE  SHALL  BIND  LESSOR  UNLESS  LESSOR
SPECIFICALLY CONSENTS TO SUCH AGREEMENT IN WRITING.


     6. AMENDMENTS.  No term or provision of this lease may be amended, altered,
waived,  discharge  or  terminated  except by written  instrument  signed by the
parties  hereto,  and, in compliance  with UCC  S2A-208(2)  requiring a separate
signature  of  this  provision.  SEE  REVERSE  SIDE  FOR  ADDITIONAL  TERMS  AND
CONDITIONS WHICH ARE A PART OF THIS LEASE

<TABLE>
<CAPTION>

<S>                                          <C>
ACCEPTED BY LESSOR:                          This agreement shall not be effective until executed by the
                                             Lessee and accepted by an authorized representative of Lessor
                                             at its principal place of business.


LONGWATER CAPITAL CORPORATION                LESSEE        PLAY CO. TOYS & ENTERTAINMENT CORP.


BY                                           BY
                                                                           TITLE

DATE        (LEASE START DATE)               WITNESS                        DATE
</TABLE>

PERSONAL GUARANTY

     In  consideration  Lessor  entering into the above Business Lease Agreement
(the  "Lease"),  the  undersigned  (the  "Undersigned'),  jointly and severally,
personally and  unconditionally  guarantee to Lessor the prompt payment in full,
when due,  of all of Lessee's  obligations  under the Lease  including,  without
limitation,  every  rental  payable  and the  accelerated  balance of rentals if
demanded by Lessor.  Lessor shall not be required to proceed  against  Lessee or
Equipment  or  to  enforce  any  other  remedy  before  proceeding  against  the
Undersigned. The Undersigned agree to pay all attorneys' fees and other expenses
incurred by Lessor by reason of any default of Lessee or in enforcing  the Lease
or this  Guaranty.  The  undersigned  waive notice of acceptance  hereof and all
other  notices or demands of any kind to which the  Undersigned  may be entitled
and  consent to the  granting  of  extensions  of time for payment to Lessee and
other obligors and guarantors and to any other  amendments or adjustments in the
terms  of the  Lease.  This  Guaranty  shall  bind  the  heirs,  administrators,
representatives,  successors and assigns of each of the  Undersigned  and may be
enforced by or for the  benefit of any  assignee or  successor  of Lessor.  This
Guaranty shall be governed by the laws of the State of Missouri. The Undersigned
acknowledge  that for  purposes of  enforcement  of this  Guaranty,  each of the
Undersigned is conducting  business n the State of Missouri and each agrees that
in the event of any litigation related to the Lease or this Guaranty,  venue and
jurisdiction  shall be proper in the Circuit Court for the City or County of St.
Louis, State of Missouri
<TABLE>
<CAPTION>

<S>                                                                   <C>
SIGNATURE                                                             SIGNATURE

   (INDIVIDUAL CAPACITY)                                              (INDIVIDUAL CAPACITY)

   (PRINT NAME)                                                       (PRINT NAME)

   HOME ADDRESS AND PHONE NUMBER                                      HOME ADDRESS AND PHONE NUMBER

   DATE                                                                     DATE

</TABLE>


<PAGE>
                             EQUIPMENT SCHEDULE "A"

DATE

     This  schedule  is made a part of lease  number  between:  PLAY CO.  TOYS &
ENTERTAINMENT CORP. and LONGWATER CAPITAL CORP.


EQUIPMENT LOCATED AT:               TOYS INTERNATIONAL
                                    20 CITY BLVD. WEST #203
                                    ORANGE, CA  92868


QUANTITY          EQUIPMENT                                             SERIAL #

1         1        THEMED TREE HOUSE

1         24' LETTERSET (TOYS INTERNATIONAL)

1         14' BEAR LOGO

1         CUSTOM AWNING


EQUIPMENT LOCATED AT:               TOYCO
                                    6170 WEST GRAND AVENUE
                                    GURNEE, IL 60031

         3                 READING CORNER INTERIOR WALL SIGNS





     Lessor: Longwater Capital Corporation Lessee: PLAY CO. TOYS & ENTERTAINMENT
CORP.

By:                                                          By:



<PAGE>
                                       LCC
                          LONGWATER CAPITAL CORPORATION
                                 PURCHASE OPTION


     Provided  Lessee is not in default  under the terms of a certain  Equipment
Lease  dated  between  Longwater  Capital  Corp.  as lessor and PLAY CO.  TOYS &
ENTERTAINMENT  CORP.  as Lessee and upon 60 days prior  written  notice,  Lessee
shall have the right to purchase the equipment  leased  thereunder at the end of
the original or any renewal term of said Lease in whole and not in part,  and on
an as-is where-is basis, for the sum of $1.00.

<TABLE>
<CAPTION>

<S>                                                           <C>
By:      _________________________                            Date:             _________________________
Lessee:

By:      _________________________                            Date:             _________________________
</TABLE>

Barry Longwater
President
3251 Poplar Ave., Suite 130  Memphis, TN  38111
tel (901) 323-7009  toll-free (800) 246-7122  fax (901) 323-4030



                        Assignment of Lease and Equipment

     For value received,  the undersigned as lessor (the "Lessor") hereby sells,
assigns,   transfers  and  sets  over  unto  TRUSTCORP   CAPITAL   LEASING  (the
"Assignee"),  its successors and assigns, without recourse,  except for a breach
of any  representation of warranty  contained herein,  all its right,  title and
interest in and to, but none of the obligation, duties, or liabilities of Lessor
contained in that certain lease dated 5/7/99 (the  "Contract"),  the original of
which is annexed  hereto,  between the undersigned as Lessor and PLAY CO. TOYS &
ENTERTAINMENT  CORP. as Lessee (the  "Lessee"),  together with all other rights,
powers,  and  remedies  of the  Lessor  under said  Contract  and the monies due
thereunder,  including  all  guarantees  or  collateral  of any kind  pertaining
thereto,  and Lessor shall transfer to Assignee all of Lessor's  rights,  title,
and  interest in the personal  property  described  therein  (the  "Equipment").
Assignee  shall  have the  right,  either in it's own name or in the name of the
Lessor,  to take all legal,  collection,  billing,  and other  proceedings which
Lessor  could  have  taken but for this  Assignment,  plus the right to  endorse
Lessor's name upon any and all negotiable instruments for the payment of money.

     Lessor  warrants  that  said  Contract  and  all  related   instruments  of
guaranties  are genuine and  enforceable  in  accordance  with their  respective
terms;  represent  valid  obligations;  are not subject to  defense,  set off or
counterclaim;  and are the only ones  executed  with  respect to the  Equipment.
Lessor  further  warrants all  statements,  including but not limited to amounts
due, contained in the Contract, related instruments and guaranties are true; the
Equipment  described  in said  Contract has been  delivered  to, and accepted by
Lessee in condition  satisfactory to Lessee; there are no maintenance or service
payments included in the rental payments due under the Contract;  Lessor has the
power and authority to convey the Contract to Assignee, and to transfer title to
the Equipment to Assignee; at the time of this Assignment, title to the Contract
and to the  Equipment  was  vested in the  Lessor  free and clear of all  liens,
claims,  and  encumbrances;  and Lessor will comply with all its  warranties and
other obligations to Lessee.

     In the event of the breach of any warranty or representation herein, Lessor
shall, upon demand, repurchase the Contract from Assignee for the unpaid balance
due thereon, and Assignee shall have the same rights and remedies against Lessor
the  Lessor  would  have had  against  Lessee  if there had been a breach of the
Contract by Lessee.

     This  Assignment and the rights and  obligations  of the parties  hereunder
shall in all respects be governed by, and construed in accordance  with the laws
of  the  State  of MO  including  all  matters  of  construction,  validity  and
performance.

Lessor: Longwater Capital Corp.



Barry Longwater, President

Date:



<TABLE> <S> <C>


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

                           ARTICLE 5 OF REGULATION S-X


     This schedule contains summary financial information extracted from Balance
Sheet,  Statement  of  Operations,  Statement  of Cash  Flows and Notes  thereto
incorporated in Part 1, Item 1, of this Form 10-QSB is qualified in its entirety
by reference to such financial statements.

</LEGEND>

<S>                                                    <C>
<PERIOD-TYPE>                                          3-mos
<FISCAL-YEAR-END>                                      mar-31-1999
<PERIOD-END>                                           jun-30-1999
<CASH>                                                 392,734
<SECURITIES>                                           0
<RECEIVABLES>                                          131,836
<ALLOWANCES>                                           0
<INVENTORY>                                            12,247,019
<CURRENT-ASSETS>                                       14,159,222
<PP&E>                                                 9,866,106
<DEPRECIATION>                                         (4,283,071)
<TOTAL-ASSETS>                                         22,665,095
<CURRENT-LIABILITIES>                                  9,470,382
<BONDS>                                                0
                                  0
                                            6,222,574
<COMMON>                                               0
<OTHER-SE>                                             (1,993,945)
<TOTAL-LIABILITY-AND-EQUITY>                           22,665,095
<SALES>                                                6,508,565
<TOTAL-REVENUES>                                       6,508,565
<CGS>                                                  3,763,214
<TOTAL-COSTS>                                          3,763,214
<OTHER-EXPENSES>                                       3,979,558
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                     315,394
<INCOME-PRETAX>                                        (1,549,601)
<INCOME-TAX>                                           0
<INCOME-CONTINUING>                                    (1,549,601)
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                           (1,549,601)
<EPS-BASIC>                                          (.38)
<EPS-DILUTED>                                          (.38)


</TABLE>


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