PLAY CO TOYS & ENTERTAINMENT CORP
SB-2/A, 2000-05-02
HOBBY, TOY & GAME SHOPS
Previous: OHIO NATIONAL VARIABLE ACCOUNT D, 497J, 2000-05-02
Next: PLAY CO TOYS & ENTERTAINMENT CORP, 10QSB/A, 2000-05-02



As filed with the Securities and Exchange Commission on May 2, 2000
                                                      Registration No. 333-87251


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                            FORM SB-2/Amendment No. 1

                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (Name of Small Business Issuer in Its Charter)

<TABLE>
<CAPTION>
<S>                                          <C>                                <C>
        Delaware                             2330                               95-3024222
(State or Other Jurisdiction of     (Primary Standard Industrial                (IRS Employer
Incorporation or Organization)      Classification Code Number)                 Identification No.)
</TABLE>


        550 Rancheros Drive, San Marcos, California 92069, (760) 471-4505
          (Address and Telephone Number of Principal Executive Offices)
(Address of Principal Place of Business or Intended Principal Place of Business)

Richard Brady, 550 Rancheros Drive, San Marcos, California 92069, (760) 471-4505
- --------------------------------------------------------------------------------
            (Name, Address and Telephone Number of Agent for Service)

<TABLE>
<CAPTION>
<S>               <C>                                         <C>
Copies to:        Marie Elena Cocchiaro, Esq.                 Beth S. Barash, Esq.
                  Millennium Ventures Law Group               Todtman, Nachamie, Spizz & Johns, P.C.
                  113 Crosby Court, Suite 2                   425 Park Avenue
                  Walnut Creek, California 94598              New York, New York 10022
                  (925) 934-9531                              (212) 754-9400
</TABLE>
Approximate  Date of  Commencement  of Proposed  Sale to the Public:  As soon as
practicable after this Registration Statement becomes effective.

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

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

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

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ]
<PAGE>
<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE

                                                    Proposed Maximum Proposed
      Title Of Each Class Of                            Aggregate Price Per    Maximum Aggregate
            Securities               Amount To Be           Unit 1              Offering Price 1
         To Be Registered             Registered                                                           Amount Of
                                                                                                       Registration Fee
    <S>                                <C>                      <C>               <C>                        <C>
    Common Stock, par value
    $0.01 per share 2                  1,500,000                $ 1.11            $1,665,000                 $574.10

    Common Stock, par value
    $0.01 per share 3                    350,000                $ 3.00 4          $1,050,000                 $362.04

    Common Stock, par value
    $0.01 per share 5                    100,000                To be provided    To be provided        To be provided

    Total...........                                                              To be provided        To be provided
</TABLE>

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

     (2) Shares into which 750,000 shares of Series F Preferred Stock, par value
$0.01 (the "Series F Stock"),  are convertible,  the price for which is based on
the average of the bid and asked  price per share of Common  Stock on August 26,
1999.

     (3) Shares issuable upon the exercise of options (the "Options")  issued in
accordance with the Securities  Purchase  Agreement  entered into by and between
the Company and the Selling  Securityholders,  together with such  indeterminate
number of  securities as may be issuable by reason of  anti-dilution  provisions
contained therein.

     (4) Represents the exercise price of the Options.

     (5) Shares to be issued on effectiveness of this registration  statement in
connection with final settlement of a legal action commenced against the Company
by a former lessor.

         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities Act of 1933, as amended (the "Act"),  or until the  Registration
Statement shall become effective on such date as the Commission, acting pursuant
to said Section 8(a), may determine.
<PAGE>
                  Cross Reference Sheet Pursuant to Rule 404(a)
                      Showing the Location In Prospectus of
                   Information Required by Items of Form SB-2

<TABLE>
<CAPTION>
Item in Form SB                                                  Prospectus Caption

<S>                                                               <C>
1.       Front of Registration Statement and Outside              Cover Page and Cover Page of Registration Statement
         Front Cover of Prospectus

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

3.       Summary Information and Risk Factors                     Prospectus Summary, The Offering, Summary Financial Data,

4.       Use of Proceeds                                          Use of Proceeds

5.       Determination of Offering Price                          Not Applicable

6.       Dilution                                                 Risk Factors, Dilution

7.       Selling Securityholders                                  Selling Securityholders

8.       Plan of Distribution                                     Cover Page, Plan of Distribution for the Securities of the

9.       Legal Proceedings                                        Business of the Company

10.      Directors, Executive Officers, Promoters and Control     Management

11.      Security Ownership of Certain Beneficial Owners and      Principal Securityholders

12.      Description of Securities                                Description of Securities

13.      Interest of Named Experts and Counsel                    Interest of Named Experts and Counsel

14.      Disclosure of Commission Position on Indemnification     Management and Item 24. Indemnification of Directors and

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


<PAGE>
Item in Form SB (cont'd)                                          Prospectus Caption (cont'd)
- ------------------------                                          ---------------------------


16.      Description of Business                                  Business of the Company

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

18.      Description of Property                                  Business of the Company

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

20.      Market for Common Equity and Related Stockholder         Market for Common Equity and Related Stockholder Matters

21.      Executive Compensation                                   Management

22.      Financial Statements                                     Financial Statements

23.      Changes in and Disagreements with Accountants and        Not Applicable
         Financial Disclosure
</TABLE>
<PAGE>
         Preliminary Prospectus subject to completion, dated May 2, 2000

PROSPECTUS

                       PLAY CO. TOYS & ENTERTAINMENT CORP.

       1,600,000 Shares of Common Stock Offered by Selling Securityholders
            350,000 Shares of Common Stock Underlying Options Offered
                           by Selling Securityholders

         This   Prospectus   relates   to  the   resale   by   certain   selling
securityholders  (the  "Selling  Securityholders")  of an aggregate of 1,950,000
shares (the "Shares") of Play Co. Toys &  Entertainment  Corp.  (the  "Company")
common stock, par value $0.01 per share (the "Common Stock"), 1,500,000 of which
are issuable upon the conversion of 750,000  shares of Series F Preferred  Stock
(the  "Series F Stock"),  350,000 of which are  issuable  upon the  exercise  of
options (the "Options"),  and 100,000 of which (the "Settlement Shares") will be
issued on effectiveness of this registration  statement in final settlement (the
"Settlement")  of a legal  action  commenced by a former  lessor.  Each share of
Series F Stock is convertible  into two shares of Common Stock, at the option of
the holder, on the date this Registration Statement is declared effective by the
Securities and Exchange  Commission.  Each share shall convert  automatically on
the  earlier  of two years  after  issuance  or in the event  the  Common  Stock
achieves a closing price of $5.00 for 30 consecutive days.

          The Series F Stock  offered  herein  was  issued on May 27,  1999 in a
private  placement exempt from the  registration  requirements of the Securities
Act of 1933, as amended (the "Act"), in accordance with ss.4(2) thereof and Rule
506 of the General Rules and  Regulations  Under the Securities Act of 1933 (the
"Securities  Act  Rules"),  and is  subject  to the  terms and  conditions  of a
Securities  Purchase  Agreement  entered into by and between the Company and (i)
David Stefansky,  (ii) Aaron  Stefansky,  (iii) Solomon  Libenthal,  (iv) Samuel
Krieger,  (v) Birdie Capital Corp.,  (vi)  Harbourcreek  Investments,  Ltd., and
(vii) Valentia  Properties,  Inc. The Options  offered herein are subject to the
terms and  conditions of the Option  Agreements  entered into by and between the
Company and (i) Robb Peck McCooey Clearing Corporation  ("RPMCC"),  (ii) Redwood
Capital Partners,  Inc., (iii) Gushnut  Consulting,  Inc., (iv) Vince Calicchia,
and (v) Don  Sinsabaugh.  None  of the  aforesaid  individuals  or  entities  is
affiliated with the Company.  The Settlement  Shares shall be issued to Foothill
Marketplace,  Ltd. a former lessor of the Company.  The owners of the Securities
offered  hereby for resale are  collectively  referred  to herein as the Selling
Securityholders. The Securities are being offered by the Selling Securityholders
and may be sold from time to time in  negotiated  transactions,  at fixed prices
(which may be changed),  and at market prices prevailing at the time of sale, or
a combination  thereof. The Company's Common Stock, on April 20, 2000, closed at
$0.25 per share.  The  Company  will not receive  any of the  proceeds  from the
resale of any Securities sold by the Selling  Securityholders  but shall receive
proceeds  from the exercise of any Options.  See "Plan of  Distribution  for the
Securities of the Selling Securityholders."

         The  Company's  Common  Stock,  Series E  Preferred  Stock  ("Series  E
Stock"),  and Series E Preferred Stock Redeemable  Purchase  Warrants ("Series E
Warrants") are quoted on the  over-the-counter  market on the OTC Bulletin Board
under the symbols "PLCO,"  "PLCOP," and PLCOW,"  respectively.  Quotation on the
OTC Bulletin  Board does not imply that there is a meaningful  sustained  market
for the Company's  Securities or that if one develops,  it will be sustained for
any period of time.

          THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK.
                          SEE "RISK FACTORS" ON PAGE 9.

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

                   The date of this Prospectus is May 2, 2000.
<PAGE>
     Prior to this  Offering,  there has been a limited  public  market  for the
Company's  Common  Stock,  Series E Stock,  and Series E Warrants  and no public
market for the Series F Stock. There can be no assurance (i) that any meaningful
market  for the  Company's  Securities  will  develop  or (ii)  that if one does
develop,  it will be  sustained  for any  period of time.  Quotation  on the OTC
Bulletin  Board,  Nasdaq,  or on any  exchange  does not imply that a meaningful
sustained market for the Company's Securities will develop or that if developed,
such market will be sustained for any period of time.

     Until  September  24, 1997,  the  Company's  Common Stock was listed on the
Nasdaq SmallCap Stock Market  ("Nasdaq") under the symbol "PLCO." Effective with
the close of business on September  23,  1997,  the  Company's  Common Stock was
delisted  from  trading on  Nasdaq.  The  Company  appealed  an  earlier  Nasdaq
determination  and  presented  its  argument in August  1997 at an oral  hearing
before the Nasdaq Qualifications Panel (the "Panel"). On September 23, 1997, the
Company  received a decision from the Panel that based its decision to delist on
its belief that the Company did not meet the  stockholders'  equity  maintenance
requirement of $1 million and based on  transactions  it deemed  "detrimental to
the investing public and the public interest" concerning transactions undertaken
in February 1996 with respect to options  issued to an investor which provided a
$2 million  letter of credit  ("L/C") as security  for a credit line the Company
maintained  with  Congress  Financial  Corporation  (Western)  ("Congress,"  the
"Congress  Financing").  The Company  appealed this matter to the Nasdaq Listing
and Hearing Review  Committee  (the "Review  Committee")  which,  on October 29,
1997,  remanded the Panel's  determination for  reconsideration  by a new Nasdaq
analyst and a new Panel due in part to the Company's allegations of bias.

     In December 1997, the Company  presented  written evidence to the new Panel
which, in a determination  dated January 20, 1998,  affirmed the delisting.  The
Company appealed this determination to the Review Committee. In a decision dated
May 21, 1998, the Review  Committee  affirmed the delisting  citing as its basis
therefor,  inter alia, as follows: ". . . given the Company's history of losses,
we do not have confidence in the Company's ability to maintain  compliance [with
the capital and surplus requirement] for the long term." In addition, the Review
Committee  determined that "substantial  dilution to the public  shareholders by
stock  issuance . . . and by the  conversion of preferred  stock issued . . . at
prices  substantially  below the market price" supported the Review  Committee's
argument  of  purported  affiliate  self-dealing.  In  further  support  of  its
determination,  the  Review  Committee  cited the  Company's  failure to provide
information  requested with respect to entities,  which were not affiliated with
the  Company.   (In  response  to  the  Review  Committee's   request  for  such
information, the Company informed same that it did not believe it appropriate to
make  representations  regarding  the  transactions  or the  composition  of any
entities  with  which it was not  affiliated  and  recommended  that the  Review
Committee redirect such inquiries directly to such entities.)

     The Company sought all  administrative  remedies  available from Nasdaq and
believes  that  Nasdaq  erred  in its  determination.  Given  the  extreme  cost
associated  with  appealing  Nasdaq's  decision to the  Securities  and Exchange
Commission, however, the Company decided not to file such an appeal.
<PAGE>
                              AVAILABLE INFORMATION

         For further  information with respect to the Company and the Securities
offered  hereby,  reference  is  made to the  Public  Reference  Section  of the
Securities and Exchange Commission (the "Commission") at its principal office at
450 Fifth Street, N.W., Washington,  D.C., 20549. The Commission maintains a web
site  that  contains  reports,  proxy  and  information  statements,  and  other
information,  which is  filed  electronically  through  the  Commission's  Edgar
system,  all of which may be viewed through  accessing the Commission's web site
located at http://www.sec.gov.

         The  Company's  fiscal  year end is March 31. The Company is subject to
the informational reporting requirements of the Securities Exchange Act of 1934,
as amended (the "Exchange  Act"),  and in accordance  therewith,  files periodic
reports,  proxy statements,  and other  information with the Commission.  In the
event the Company's obligation to file such periodic reports,  proxy statements,
and other  information is suspended,  the Company will  voluntarily  continue to
file such  information  with the Commission.  The Company will distribute to its
stockholders  annual reports containing audited financial  statements,  together
with an opinion by its independent  auditors.  In addition,  the Company may, in
its discretion,  furnish quarterly reports to stockholders  containing unaudited
financial information for the first three quarters of each year.
<PAGE>
                               PROSPECTUS SUMMARY

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

         Play  Co.  Toys &  Entertainment  Corp.  (the  "Company"),  a  Delaware
corporation,  was founded in 1974, at which time it operated one store under the
name Play Co. Toys in  Escondido,  California.  At present,  the Company and its
subsidiary,  Toys  International.COM,  Inc.  ("Toys,"  formerly  known  as  Toys
International,  Inc.),  operate an aggregate  of  thirty-one  stores  throughout
Southern California (in the Los Angeles,  Orange, San Diego, Riverside,  and San
Bernardino  Counties) and in (i) Tempe,  Arizona,  (ii) Las Vegas, Nevada, (iii)
Dallas and Houston,  Texas, (iv) Auburn Hills, Michigan, (v) Chicago,  Illinois,
and (vi) Charlotte, North Carolina. The Company intends to expand its operations
geographically  and in accordance  therewith  has executed  leases to open seven
additional  stores by the end of  calendar  year  2000.  These  stores  shall be
located  in  Nevada,  Tennessee,  Illinois,  Colorado,  Florida,  Maryland,  and
Minnesota.  The Company and its subsidiaries are hereinafter  referred to in the
aggregate as the "Company" except as otherwise required for clarity.

         Approximately  75% of  the  Company's  stores  offer  educational,  new
electronic  interactive,  and specialty and collectible  toys and items for sale
and are strategically located in highly trafficked, upscale malls. The remaining
25% sell traditional  toys and games and are located in strip shopping  centers.
Given the favorable  results obtained from a two year market test of the sale of
children's swimwear in its stores, the Company recently expanded its product mix
and now offers a limited number of children's  swimwear and accessories for sale
in many of its stores.

         Since 1997, the Company has embraced and implemented a new store design
and layout,  remodeled most of its older stores, closed  non-profitable  stores,
and expanded its geographic market from exclusively  Southern  California to the
mid-western  United  States.  Since 1996,  the Company has opened  twenty stores
(inclusive  of the three it purchased in January  1997) and remodeled one store,
all of  which  are  considered  by  management  to be  high-end  retail  toy and
educational, electronic interactive stores. These outlets, and those the Company
expects to open in the future,  offer items  comparable in quality and choice to
those  offered  by FAO  Schwarz,  Warner  Brothers,  and  Disney  Stores and are
expected to attract clientele similar to those attracted by such stores.

         In  April  1999,  the  Company  debuted  the  first  of  two  dedicated
electronic commerce web sites. 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  offers  approximately
3,000 items for sale on the web site. The second site, www.webjumbo.de,  debuted
in October  1999 and is a full line site  retailing  approximately  5,000 items.
This site is  exclusively  in  German,  and a sizable  portion of the items sold
thereon will represent German toys not sold in the Company's retail stores.


<PAGE>
         Because the Company's new and newly remodeled  stores focus on the sale
of educational and electronic  interactive games and toys,  specialty  products,
and collector's toys which generally carry higher gross margins than traditional
toys,  such stores have shown and are  expected to continue to show higher gross
profits than the Company's older stores (which focused  primarily on the sale of
traditional toys).

         In May 1999,  pursuant to ss.506 of Regulation D of the  Securities Act
Rules,  the Company sold 750,000 shares of Series F Stock at a purchase price of
$1.00 per share, through RPMCC as placement agent. The Company received $750,000
for the sale less (i)  legal and  administrative  expenses,  (ii) the  placement
agent's 10% commission,  and (iii) a 1% nonaccountable  expense allowance.  Each
share of Series F Stock is  convertible  into two fully paid and  non-assessable
shares  of  Common  Stock,  at the  option  of the  holder,  on  the  date  this
Registration  Statement is declared  effective by the  Commission.  The Series F
Stock shall convert  automatically on the earlier of two years after issuance or
in the  event  the  Common  Stock  achieves  a  closing  price of  $5.00  for 30
consecutive days.

         This  Prospectus  covers the resale of the  1,500,000  shares of Common
Stock  underlying  the  Series  F Stock  sold  in the  above  described  private
placement, an additional 350,000 shares of Common Stock underlying Options which
were  granted to the  placement  agent and its  designees as part of the private
placement,  and  100,000  shares  of  Common  Stock  which  will  be  issued  on
effectiveness of this  registration  statement to a former  commercial lessor as
part of a settlement of an action commenced by same against the Company.

         The Company's executive offices are located at 550 Rancheros Drive, San
Marcos, California 92069; the Company's phone number is (760) 471-4505.
<PAGE>
                                 THE OFFERING 1

<TABLE>
<CAPTION>
<S>                                                               <C>
Securities Offered:                                               1,950,000  Shares of Common Stock being sold by the
                                                                  Selling Securityholders.  The Shares offered hereby
                                                                  will be tradable immediately upon issuance.

Price Per Share:                                                  Not applicable

Securities Outstanding Prior to the Offering
 Common Stock 2:                                                  19,677,016 shares
 Series E Preferrred Stock 3:                                      6,952,510 shares
 Series F Preferred Stock 4:                                         750,000 shares

Securities Outstanding After the Offering
 Common Stock 2:                                                  21,627,016 shares
 Series E Preferrred Stock 3:                                      6,952,510 shares
 Series F Preferred Stock 4:                                               0 shares


 Use of Proceeds:

                                                                  The Company will receive no proceeds from the sale of
                                                                  the Common Stock offered for resale hereby. The net
                                                                  proceeds of the Company's sale of the 750,000 shares
                                                                  of Series F Stock,  aggregating  $657,500,  have been
                                                                  used for  general working capital. See "Use of Proceeds."

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

Symbols 7:                                                        Common Stock.............PLCO
                                                                  Series E Stock...............PLCOP
                                                                  Series E Warrants..........PLCOW

</TABLE>
(footnotes from previous page)

     (1) Unless  otherwise  indicated,  no effect is given in this Prospectus to
(i) the 2,000,000  shares of Series E Stock  reserved for issuance upon exercise
of the Series E Warrants and the 12,000,000  million shares of Common Stock into
which said Series E Stock is  convertible  or (ii)  41,715,060  shares of Common
Stock  into  which  the  6,952,510  shares  of  Series E Stock  outstanding  are
convertible.

     (2) Does not include (i) the  41,715,060  shares of Common Stock into which
the 6,952,510  shares of Series E Stock currently  outstanding are  convertible,
(ii) the  12,000,000  shares of Common  Stock into which the  2,000,000  million
shares of Series E Stock  underlying the 2,000,000  Series E Warrants  currently
outstanding  are  convertible,  (iii) the 1,500,000  shares of Common Stock into
which the  Series F Stock are  convertible,  (iv) the  350,000  shares of Common
Stock  underlying  the Options,  or (v) the 100,000 shares of Common Stock to be
issued on  effectiveness of this  registration  statement in connection with the
Settlement.

     (3) Does not include the 2,000,000  shares of Series E Stock underlying the
2,000,000  Series E  Warrants  outstanding.

     (4) Each share of Series F Stock is  convertible  into two shares of Common
Stock on effectiveness of this Registration Statement.  The Series F Stock shall
convert automatically on the earlier of two years after issuance or in the event
the Common Stock achieves a closing price of $5.00 for 30 consecutive days.

     (5) Includes the  1,500,000  shares of Common Stock into which the Series F
Stock are  convertible on  effectiveness  of this  Registration  Statement,  the
350,000 shares of Common Stock underlying the Options, and the 100,000 shares to
be issued in connection with the Settlement.

     (6) On effectiveness of this Registration Statement, each share of Series F
Stock is  convertible,  at the option of the  holder,  into two shares of Common
Stock, which Common Stock is registered hereby.  Given that the Company's Common
Stock is  listed on the OTC  Bulletin  Board,  while  the  Series F Stock is not
listed at all, it is highly probable that the holders of the Series F Stock will
convert such shares into Common Stock immediately on effectiveness hereof.

     (7) Until  September  24,  1997 the  Company's  Common  Stock was listed on
Nasdaq.  The Company's  Common Stock,  Series E Stock, and Series E Warrants are
now listed on the OTC Bulletin  Board.  Quotation  thereon does not imply that a
meaningful, sustained market for the Company's Securities has developed or will,
in fact,  develop.  See "Risk Factors" and "Market for Common Equity and Related
Stockholder Matters."
<PAGE>
                             SUMMARY FINANCIAL DATA

         The following table summarizes  certain selected  financial data and is
qualified in its entirety by the more detailed  financial  statements  contained
elsewhere  in this  document.  The  selected  operating  data for the nine month
periods  ended  December 31, 1998 and 1999 and balance sheet data as of December
31,  1999  are  derived  from  the  Company's  unaudited  financial  statements.
Operating  results for the nine month  period  ended  December  31, 1999 are not
necessarily indicative of the results that may be expected for any other interim
period or for the year ending March 31, 2000.
<TABLE>
<CAPTION>

                                                      March 31,                  December 31,
                                                  1998              1999                1999
                                                  ----              ----                ----
Balance Sheet Data:

<S>                                            <C>               <C>                  <C>
Working capital                                $4,452,481        $5,763,509           $18,491,136
Total assets                                   14,139,887        21,081,758            40,448,964
Total current liabilities                       4,581,831         7,558,647            10,198,081
Long term obligations                           7,055,549         8,527,116             1,392,151
Stockholders' equity                            2,502,507         4,995,995            16,258,600
Common stock dividends                                ---               ---                   ---
</TABLE>
<TABLE>
<CAPTION>

                                                 Year Ended March 31,          Nine Months Ended December 31,
                                                1998              1999              1998             1999
                                                ----              ----              ----             ----

Operating Data:

<S>                                            <C>               <C>               <C>             <C>
Net sales                                      $22,568,527       $34,371,230       $27,171,662     $30,691,508
Gross profit                                     8,878,928        14,780,446        11,505,941      13,320,673
Gross margin                                         39.3%             43.0%             42.3%           43.4%
Total operating expenses                        10,119,430        13,741,011         9,853,192      14,785,816
Net income (loss) before taxes                 (2,054,470)         (575,616)         1,008,143      (2,928,213)
Net income (loss)                              (2,054,470)         (577,766)         1,008,143      (2,928,213)
Net income (loss) applicable to common
shares                                         (3,528,276)       (2,285,491)         (221,609)     (5,112,132)
Income (loss) per common share                      (0.86)            (0.50)            (0.05)          (0.92)
- ------------------------------------------ ---------------- ----------------- ----------------- ---------------
Weighted average shares outstanding             4,098,971         4,590,642         4,291,883       5,541,076

</TABLE>
<PAGE>
                                  RISK FACTORS

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

         1.  Instability  of Revenues;  Declining  Same Store Sales;  History of
Operating Losses and Retained  Earnings/Accumulated Deficit. While the Company's
revenues for the years ended March 31, 1999 and 1998 increased by $11,802,703 to
$34,371,230  and $2,944,251 to $22,568,527,  respectively,  its revenues for the
years ended March 31, 1995, 1996, and 1997 steadily declined from $25,374,722 to
$21,230,853 to $19,624,276, respectively. In addition, although same store sales
during  fiscal 1999  increased  by 21.3% from fiscal 1998 and  increased  during
fiscal 1998 by 3.7% from fiscal 1997, since the first quarter of the fiscal year
ended March 31, 2000,  same store sales have steadily  declined,  plunging 22.5%
during the nine months ended December 31, 1999 as compared to the same period of
1998. Moreover,  during each of the fiscal years ended March 31, 1999, 1998, the
Company  has  suffered  net losses of  $577,766  and  $2,054,470,  respectively.
Similarly,  for the nine months ended December 31, 1999, the Company sustained a
net loss of  $2,928,213  as  compared to a net income of  $1,008,143  during the
corresponding 1998 period.

                  The losses in the 1999 period are  primarily  due to decreases
in same store  sales,  which  resulted in lower profit  contribution  from those
stores,  coupled  with the costs of  opening  new stores  and  establishing  the
Company's Internet  operations.  There can be no assurance that same store sales
will not  continue to decline and that the Company  will not continue to sustain
net losses.  Moreover,  such losses may increase,  and there can be no assurance
that the Company will be able to fund those losses.

                  At December 31, 1999,  the Company had (i) working  capital of
$18,491,136,  (ii) an  accumulated  deficit  of  $21,838,445;  and  (iii)  total
stockholders' equity of $16,258,600.

         2. Future  Losses and  Negative  Cash Flow.  The  Company has  executed
leases to open an additional  seven stores by the end of calendar year 2000. The
construction costs associated with opening such stores have averaged, during the
last two fiscal years,  approximately  $300,000 to $400,000 per store, an amount
which does not  account for the  inventory  required  to be  purchased  for each
location or the salaries of the employees to be hired to operate each  location.
In addition, the Company expects to incur approximately $1.5 million in expenses
over the next sixteen months in developing its marketing and web site operations
and expanding its product offerings and web site content.


<PAGE>
                  As a result  of the  above  factors,  the  Company  expects  a
significant  negative  cash flow for the next  sixteen  months.  Therefore,  the
Company's  operating  losses are  expected  to  increase  considerably,  or at a
minimum,  not to decrease at all in the near future. Since cash flow is expected
to remain negative,  the Company believes it may require additional  capital, in
the way of subsequent equity  financing,  within the next sixteen months. In the
event the Company cannot obtain such financing or such financing is insufficient
to offset the Company's expenses, the Company's net loss during any given period
could be greater than expected and the market price of the Company's stock could
decline. See "Dilution" and Risk Factor No. 17 "Possible Future Dilution."

                  3.  Decrease in Same Store  Sales.  The  Company's  same store
sales  decreased  by 22.5% for the nine months  ended  December  31,  1999.  The
Company  believes  that this  decline,  which  followed a period of two years of
continuous  increases  (during  fiscal  years  ended  March 31,  1999 and 1998),
occurred for several  reasons.  During the period ended  December 31, 1999,  the
flow of allocated or "hot" selling  merchandise  was spread over 25% more stores
(given  recent new store  openings).  Despite the opening of such new stores,  a
considerable  number of the Company's  vendors  either failed to increase  their
lines of credit  (thereby  requiring  that the same number of goods be shared by
more stores) or failed to increase them enough to allow the Company to stock its
new stores while  maintaining  adequate  inventory  for its existing  ones.  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 to the foregoing, the Company believes that Ty, Inc.'s limited
distribution of its popular Beanie  Babies(TM)  toys is a significant  factor in
the  Company's  decrease in same store  sales.  A final factor in the decline is
that the Company  withheld a substantial  amount of critical  inventory from its
existing  stores in order to distribute  same to the six new stores it opened in
the September through late October 1999 timeframe.

         4.  Unpredictable  Operating Results.  The Company's  operating results
have fluctuated in the past and may fluctuate significantly in the future due to
a variety  of  factors,  many of which are  outside  of the  Company's  control.
Because such results are volatile and  difficult to predict,  quarter-to-quarter
comparisons  of same are not a good  indication  of  future  performance.  It is
likely that in some future  quarter,  the Company's  operating  results may fall
below the expectations of securities analysts and investors.  In this event, the
trading price of the Company's Common Stock may decline  significantly.  Factors
that may harm the  Company's  business or cause  operating  results to fluctuate
include the following:  an inability to purchase  product at reasonable cost; an
inability to attract new  customers,  retain  existing  customers,  or encourage
repeat  purchases;  an inability to convert web site visitors into customers;  a
change in the mix of toys, video games, software, plush toys, and other products
sold by the Company; the seasonality of the toy industry; an inability to manage
inventory levels or control inventory theft or manage  distribution  operations;
an inability to adequately  maintain,  upgrade, and develop the web sites or the
systems used to process customer orders and payments; the ability of competitors
to offer new or enhanced web sites, services, or products; price competition; an
increase  in the  number of  product  returns;  fluctuations  in the  demand for
children's products associated with movies,  television, and other entertainment
or recreational  trends; an inability to obtain fashionable  children's toys and
hobby  products  from  vendors;  fluctuations  in the dollar  amount of consumer
spending  on  children's  toys and hobby  products;  the  amount  and  timing of
operating costs and capital expenditures  relating to expansion of the Company's
operations;   unexpected   increases  in  shipping  costs  or  delivery   times,
particularly  during the holiday season;  technical  difficulties or internet or
system  downtime;  government  regulations  related to use of the  internet  for
commerce or for sales and distribution of toys and hobby products;  and economic
conditions  which might  otherwise  result in  decreased  expendable  income per
household.


<PAGE>
                  A number of factors will cause the Company's  gross margins to
fluctuate in future periods,  including the mix of toys and hobby products sold,
inventory  management,  inbound and outbound  shipping and handling  costs,  the
level of product returns,  and the level of discount pricing.  Any change in one
or more of these factors could reduce gross margins in future periods.

         5. Change in Business Focus. In 1996,  management  realized the need to
change the Company's focus, finding there was a large demand for educational and
promotional toys and collectibles,  and thus decided to change its business plan
to focus on these  markets.  Accordingly,  the  Company  developed  a new  store
design,  marketing  format,  and product mix and decided to redesign some of its
existing  stores and open new stores under this  format.  The  marketing  format
calls for the opening of new stores in malls rather than in strip  centers where
most of the Company's older stores are located.  While the Company believes this
change  in focus  was  necessitated  by the then and now  prevailing  children's
entertainment  trends and is a positive step which  increases the  likelihood of
profitability for the Company, there can be no assurance that this new direction
and marketing  focus will be successful in the long run or that the Company will
have the funding to continue to implement its business plan.

         6.  Dependence  on  Specialty  Toys;  Changes in Consumer  Preferences;
Limited  Suppliers.  As children's  consumer  preferences and tastes continually
change, the Company's success depends on its ability also to change and adapt to
new trends and to supply  merchandise  then in demand.  Because the Company does
not have long-term or exclusive vendor  contracts,  it may be unable to purchase
sufficient quantities of product in a timely manner and thus may lose customers.
Moreover,  since children's  entertainment  products are often  characterized by
fads of  limited  life  cycles,  there  can be no  assurance  that  the  Company
accurately will be able to forecast such preferences in a timely fashion. If the
Company  cannot so forecast  or provide  its  customers  with  products  then in
demand, profit margins will be significantly adversely affected.

                  In addition to the  foregoing,  the Company  cannot  guarantee
that specialty toys will continue to have higher profit margins.  Moreover, most
of the companies with which the Company  competes have more  extensive  research
and  development,  marketing,  and  customer  support  capabilities  and greater
financial,  technological, and other resources than the Company. There can be no
assurance that the Company will be able to distinguish  itself from such larger,
more well-known  entities or that it will be successful.  Moreover,  the Company
does not  believe  there  are any  significant  barriers  to entry  which  might
otherwise  discourage new companies from entering the specialty toy industry and
competing with the Company for business,  and there can be no assurance that the
Company's  competitors will not also embrace the Company's  business concept and
vary their  product mix so as to compete  directly  with the Company.  See "Risk
Factor No. 11 - Competition."
<PAGE>
         7.  Inventory  Risk. The Company  currently  holds  approximately  $4.4
million in inventory for distribution to its thirty-one stores across the United
States  and  approximately  $7.7  million in  inventory  in such  stores.  Since
consumer demand can change for products between the time the Company orders such
products and the time it receives them, the rapidly  changing trends in consumer
tastes in the market for children's  entertainment products subjects the Company
to significant  inventory risk. The Company must accurately predict these trends
and not overstock  unpopular  products.  The Company is particularly  exposed to
this risk because it derives a majority of its net sales in the fourth  calendar
quarter of each year. Any failure to  sufficiently  stock popular toys and other
products in advance of such quarter would harm the Company's  operating  results
for the entire fiscal year. Furthermore,  in the event that one or more products
do not achieve widespread  consumer  acceptance,  the Company may be required to
take  significant  inventory  markdowns,  which could reduce net sales and gross
margins.  This risk may be greatest in the first calendar  quarter of each year,
after the Company has significantly  increased  inventory levels for the holiday
season.  This risk likely will  increase as new inventory is purchased or as the
Company becomes more involved in web site sales due to the lack of experience in
purchasing products for these categories. In addition, to the extent that demand
for the Company's  products  increases  over time,  the Company may be forced to
increase  inventory  levels  which  would  subject  the  Company  to  additional
inventory risks.

         8.  Dependence on Supplier  Credit and  Short-Term  Loans.  The Company
purchases  a  significant  portion  of  its  products  from  approximately  five
manufacturers and ships them to its stores from its distribution  center.  There
are no written contracts and/or  agreements with any individual  manufacturer or
supplier,  except for Shopnet.com,  Inc. ("Shopnet," see "Certain  Relationships
and Related  Transactions");  rather,  all orders are on a purchase  order basis
only.  The Company  requires  certain  lines of credit and banking  relations to
conduct its business.  The Company relies on credit terms from its suppliers and
manufacturers  to purchase  nearly all of its inventory.  Credit terms vary from
company  to company  and are based  upon many  factors  including  the  ordering
company's financial condition, account history, type of product, and the time of
year the order is placed.  Such credit arrangements vary for reasons both within
and outside the control of the  Company.  Prior to fiscal  1998,  the  Company's
credit lines decreased due to the Company's then poor financial condition. While
the Company's  credit lines recently  increased based on its improved  financial
condition, due to its expansion, the Company remains unable to keep current with
its accounts  payable.  Therefore,  there can be no assurance that the Company's
credit lines or the terms  thereof will not once again be reduced or  terminated
altogether in the future.  The reduction or termination of existing credit lines
or the loss of major  suppliers  would  have a  material  adverse  effect on the
Company's business.

                  The Company's  dependence on its principal  suppliers involves
risk,  and if there is a  disruption  in supply  from a  principal  supplier  or
distributor,  the Company's business could be adversely affected. Business could
also be adversely affected if key specialty suppliers sell more products through
mass market  retailers.  Many of the Company's  suppliers  currently provide the
Company with certain  incentives  including  volume  purchasing  allowances  and
cooperative  advertising.  A reduction or  discontinuation  of these  incentives
could have a material adverse effect on the Company's business.


<PAGE>
                  Since the  beginning  of fiscal  year 1999,  the  Company  has
entered into approximately  forty-eight  financing agreements for the leasing of
fixtures  and  security  equipment  for  its  remodeled  and new  stores.  These
agreements were entered into with various entities,  none of which is affiliated
with the Company, and bear terms of between three and five years. The agreements
are payable monthly and provide fixture  financing in the approximate  aggregate
amount of $1,750,000.  All such  financings  are secured by the Company's  store
fixtures  and  equipment.   The  Company  is  currently  negotiating  additional
financing of this type,  though there can be no assurance  that the Company will
obtain  such  additional  financing  or  that if it does  obtain  same,  it will
generate  revenues  sufficient to make the payments thereon in a timely fashion.
See Risk Factor No. 13 - "Need for Additional Financing."

                  The Company also relies on  short-term  loans in order to meet
its cash flow needs.  In October  1999,  the Company  borrowed an  aggregate  of
$127,922 from Tudor Technologies,  Inc. ("Tudor"),  an entity of which Mr. Moses
Mika  (a  director  of the  company)  is a  shareholder,  pursuant  to a  demand
promissory  note.  Between  January  and April  1999,  the  Company  borrowed an
aggregate  of  $400,000  from  an  unaffiliated  entity  and  $300,000  from  an
affiliate, pursuant to promissory notes executed therewith: such notes have been
repaid in full. In November  1998,  the Company  entered into an agreement  with
each of (i)  Frampton  Industries,  Ltd.  ("Frampton"),  then  under the  common
control  of  Europe  American  Capital  Foundation  ("EACF"),  an  entity  which
beneficially controls the Company, and (ii) EACF to secure additional financing.
Pursuant to the respective agreements, Frampton loaned the Company $500,000, and
EACF loaned the Company  $150,000;  each loan was in the form of a  convertible,
subordinated  debenture due December 31, 1999. The debentures bore a 5% interest
rate and initially were  convertible into Series E Stock at a price of $0.10 per
share at Frampton's and EACF's respective  options.  This price represents a 50%
discount  from the then current  (November  10, 1998) market price  reflecting a
discount for the illiquidity of the shares,  which do not carry any registration
rights.  In May 1999,  Frampton  and EACF each  agreed to amend such  conversion
price to $0.20 per share,  which represents the full market price on the date of
the original  transaction.  In December 1999, Frampton assigned its debenture to
EACF, and on March 3, 2000, EACF advised the Company of its intention to convert
the  debenture  effective  February 29,  2000.  Accordingly,  in March 2000,  in
accordance with the terms of the debenture,  the Company issued 3,423,300 shares
of Series E Stock to EACF. There can be no assurance that additional  short-term
funds will be available to the Company.

         9.  Dependence  on FINOVA  Credit Line (Secured by all of the Company's
Assets).  On January 21, 1998, the Company entered into a $7.1 million  secured,
revolving  Loan and  Security  Agreement  (the "FINOVA  Agreement")  with FINOVA
Capital  Corporation  ("FINOVA").  The  credit  line  offered  under the  FINOVA
Agreement  replaced the $7 million  credit line the Company  previously had with
Congress  Financial  Corporation  (Western)  ("Congress").  Neither  FINOVA  nor
Congress is affiliated with the Company. The Company repaid the Congress loan on
February 3, 1998. The FINOVA credit line is secured by substantially  all of the
Company's  assets  and  expires  on August 3,  2000.  The  FINOVA  Agreement  is
guaranteed by United Textiles & Toys Corp. ("United Textiles"),  an entity which
owns  approximately  22.3% of the  Company,  and  accrues  interest at a rate of
floating  prime plus one and one-half  percent.  Effective  July 30,  1998,  the
Company  and FINOVA  amended the  Agreement  to  increase  the maximum  level of
borrowings thereunder from $7.1 million to $7.6 million. Effective September 24,
1998,  the Company and FINOVA  entered  into a second  amendment to increase the
maximum level of borrowings thereunder from $7.6 million to $8.6 million through
December  31,  1998.  As of January 1, 1999,  the  maximum  level of  borrowings
returned to the $7.6 million level.  In December 1998, the FINOVA  Agreement was
amended a third time to reflect  FINOVA's taking of a subordinate  position with
respect to its lien on only such  equipment  as has been  leased by the  Company
from Phoenix Leasing, Inc.


<PAGE>
                  In  November  1998,  pursuant to an  agreement  with ZD Group,
L.L.C. ("ZD") - a related New York limited liability company, the beneficiary of
which is a member of the family of the Company's chairman - ZD issued a $700,000
irrevocable standby L/C in favor of FINOVA. As consideration for its issuance of
the L/C, ZD is entitled (i) to a one-third profit  percentage after  application
of corporate  overhead  beginning  April 1, 1999 through the end of the terms of
the store  leases  from three of the  Company's  stores  (Venetian  Hotel in Las
Vegas,  Nevada;  Auburn  Hills,  Michigan;  and  Gurnee,  Illinois)  and (ii) to
nominate and appoint  one-third of the Company's  directors during the aforesaid
store lease terms (but in no event later than fiscal year end 2013). Such stores
did not  generate  a profit  after  application  of  corporate  overhead  in the
nine-month  period ended  December 31, 1999,  thus,  no payments have accrued or
been made to ZD to date. As a result of the L/C, FINOVA lent a matching $700,000
to the Company in the form of a term loan, pursuant to a fourth amendment to the
FINOVA  Agreement  entered into on February 11, 1999.  The term loan from FINOVA
expires on August 3, 2000 and bears interest at prime plus one percent. In March
1999, the Company and FINOVA entered into a Fifth Amendment to Loan and Security
Agreement which stretches the agreed upon (in the FINOVA Agreement)  decrease in
advance rate against the Company's cost value of its inventory over a five month
period. In August 1999, the Company and FINOVA entered into a Sixth Amendment to
Loan and Security  Agreement  pursuant to which the  Company's  maximum level of
borrowings was increased 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.

                  In December 1999, at the Company's  request,  FINOVA agreed to
reduce the maximum  borrowing level of the credit facility from $11.3 million to
$9.3 million and to terminate a $2 million  standby L/C that  previously  helped
support  the credit  facility.  The  termination  of the L/C allowed the Company
access to a $2 million  certificate  of deposit which  previously was restricted
and was used as  collateral  for the L/C by the issuing  bank.  On December  31,
1999, the Company had $54,170  outstanding  under its revolving  credit facility
with FINOVA (representing only the interest accrued during the month of December
1999 as the principal balance was paid down to zero during the December quarter)
and $6,990,395 available thereunder.

                  On March 13, 2000,  the Company and FINOVA  agreed that FINOVA
would release its interest as beneficiary in $1.7 million of standby  letters of
credit.  These  standby  letters  of credit  had  originally  been  provided  by
Multimedia  Concepts  International,  Inc.  ("Multimedia,"  an affiliate) for $1
million,  and by ZD for $700,000.  Further, the total amount available under the
facility was reduced to $5 million. Beginning April 30, 2000, the facility shall
be further  reduced by $1 million at each  month-end,  until  reduced to zero in
August 2000.


<PAGE>
                  During fiscal year 1999,  the Company  breached three negative
covenants  in the  FINOVA  Agreement  by  exceeding  maximum  levels of  capital
expenditures, unsecured debt, and lease financing. FINOVA waived such defaults.

                  The  Company  is  currently  seeking  an  alternative  lending
arrangement  with a bank or finance  company.  Although the Company has received
three letters of intent for such a facility,  there can be no assurance  that it
will be able to obtain such a facility on acceptable terms, or at all.

         10. Inventory  Shrinkage and Theft. In calendar 1999, the Company hired
a Director of Security to analyze and increase  security  measures in its stores
and warehouse.  The Company has experienced an increasing amount of employee and
customer  theft from its stores and is taking  steps to monitor  its stores more
closely. In addition,  the Company is prosecuting all who are caught stealing to
the fullest  extent  under the law.  While the Company has  security  alarms and
surveillance  monitors in its warehouse  and in all its stores,  the Company has
discovered  that employees are  disengaging  the monitors in an attempt to steal
products.  There can be no assurance that the Company will be able to deter such
thefts  in  the  future,  its  preventive  security  measures   notwithstanding.
Considerable  inventory  theft will adversely  affect the Company's gross profit
margins.

         11.   Competition.   The  toy  and  hobby  products  market  is  highly
competitive.   Though  the  Company's   newer  stores  offer  a  combination  of
traditional, educational, new electronic interactive, specialty, and collectible
toys and items, the Company remains in direct competition with local,  regional,
and national  toy  retailers  and  department  stores.  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.  The toy  market  is  particularly  characterized  by  large
retailers and discount stores with intensive advertising and marketing campaigns
and with deeply discounted pricing of such products.  The Company competes as to
price, personnel, service, speed of delivery, and breadth of product line. There
can be no assurance that the Company can succeed in such  competition,  however,
and an  inability of the Company to provide  merchandise  and service of, at the
very  least,  comparable  quality  would have a material  adverse  effect on the
Company.

                  Given  that   children's   consumer   preferences  and  tastes
continually change and children's entertainment products are often characterized
by fads of limited life cycles,  the  Company's  success  depends on its ability
also to change and adapt to new trends and to supply merchandise then in demand.
There can be no assurance,  however,  that the Company will be able to recognize
such trends in the time required to prepare for it or supply merchandise then in
demand.  Combining the  traditional  and  educational toy segments of the market

<PAGE>
into one retail location is believed to be a unique concept that should prove to
differentiate  the  Company's  stores  from those of its larger or similar  size
competitors.  However,  while  management  has been  unable to locate  any other
retailer currently using this combined  marketing concept,  the Company competes
for the educational toy customer with the specialty  stores indicated above, and
there can be no  assurance  that such  competitors  will not also  embrace  this
concept  or a  variation  of same and vary  their  product  mix so as to compete
directly with the Company.  In addition,  the Company may not be able to capture
and/or maintain a profitable share of the retail toy market.

                  Furthermore,  most of the  companies  with  which the  Company
competes have more extensive research and development,  marketing,  and customer
support capabilities and greater financial,  technological,  and other resources
than those of the Company,  and there can be no assurance  that the Company will
be successful in competing  against such companies or in  distinguishing  itself
from larger, more well known entities. In addition, the Company does not believe
there are any significant  barriers to entry,  which might otherwise  discourage
new companies  from  entering the specialty toy industry and competing  with the
Company for business. See Risk Factor No. 8 - "Dependence on Supplier Credit and
Short-Term Loans."

                  In addition to the above issues  concerning  competition,  the
Company  faces new and unknown  competition  from its foray into the business of
Internet  commerce.  The online commerce market is new,  rapidly  evolving,  and
intensely  competitive.  Increased  competition  is  likely  to  result in price
reductions,  reduced gross margins, and loss of market share, any of which could
harm net sales  and  results  of  operations.  Competition  in the  industry  is
expected to intensify as current and new  competitors  can enter the market with
little difficulty and launch new web sites at relatively low cost.

         12.  Narrow  Profit  Margins  and Need to  Control  Expenses  and Other
Charges. The Company's operating history has been characterized by narrow profit
margins,  though recently its margins have increased  through the refocus of its
product  mix.  Nonetheless,  the  Company's  earnings  will  continue  to depend
significantly on its ability to (i) purchase  product on favorable  terms;  (ii)
obtain store locations on favorable price and credit terms; (iii) retail a large
volume and variety of products  efficiently;  and (iv) provide  quality  support
services. Moreover, small increases in expenses or other charges to income could
have a material adverse effect on the Company's results of operations. There can
be no assurance that the Company will be able to generate sufficient revenues or
maintain  sufficient  control  over  expenses  and  other  charges  to  increase
profitability. Though the Company has experienced increased gross profit margins
for the last two fiscal years and the nine-month period ended December 31, 1999,
there can be no  assurance  that the Company  will be able to increase its gross
profit margins or post income, as opposed to a loss, in the future.

         13. Need for Additional Financing. In order to continue its growth, the
Company  may  require  funds to (i) open new stores;  (ii)  redesign  one or two
existing  stores and (iii) finance its losses,  if any. If, for any reason,  the
Company cannot obtain such funds,  its only recourse - outside its existing line
of credit  with  FINOVA and such  loans as are set forth in Risk  Factor No. 8 -
will be to seek  additional  financing via the sale of equity or debt securities
in a future public or private offering. There can be no assurance, however, that
such  financing  will be available or that it will be available at prices and/or
on terms  acceptable  to the  Company.  See Risk Factor No. 8 -  "Dependence  on
Supplier  Credit and  Short-Term  Loans" and Risk Factor No. 9 - "Dependence  on
FINOVA Credit Line (Secured by all of the Company's Assets)."
<PAGE>
         14. Seasonality. The Company's business is highly seasonal with a large
portion of its revenues (approximately 30-40% of the Company's annual net sales)
and  profits  being  derived  during  the months of  October  through  December.
Accordingly,  the Company's quarterly operating results fluctuate significantly.
During the fourth calendar quarter, the Company employs a considerable number of
temporary  employees to assist its permanent  staff and  purchases  considerably
more inventory. The Company must obtain substantial short-term borrowings during
the first three quarters of the calendar year to purchase  inventory and finance
capital and operating  expenditures.  Historically,  these  borrowings have been
repaid  after the  fourth  quarter.  Factors  that could  negatively  affect the
Company  during  the  fourth  quarter  include   adverse   weather   conditions,
unfavorable  economic  conditions,  an  inability  to  hire  adequate  temporary
personnel,  an inability to maintain  appropriate  inventory levels,  and a late
Thanksgiving  which  reduces  the  number  of  days  between   Thanksgiving  and
Christmas.

         15.  Reliance Upon  Management.  The Company depends upon the continued
personal  efforts  and  abilities  of its  management.  The loss of  services of
Richard  Brady (chief  executive  officer and a founder of the  Company),  James
Frakes  (chief  financial  officer  and  secretary),  or  Harold  Rashbaum  (the
Company's  chairman of the board)  would  adversely  affect the  business of the
Company.  Each of the above signed a three-year  employment  agreement  with the
Company's Toys subsidiary in November 1999. The Company obtained  "key-man" life
insurance policies,  each in the amount of $5 million, on Richard Brady and Ilan
Arbel, president of United Textiles and Multimedia.

         16. Possible Inability to Utilize Benefit of Tax Loss Carryforwards. At
March 31, 1999,  the Company had net operating loss  carryforwards  ("NOL's") of
approximately $9.4 million for federal purposes and approximately $5 million for
state  purposes.  Such  carryforwards  may be utilized to offset future  taxable
income subject to the limitations set forth in the Internal Revenue Code ("IRC")
ss.382.  Specifically,  IRC ss.382 limits NOL's after an ownership  change to an
annual amount equal to the value of a company's  outstanding  stock  immediately
before the date of the  ownership  change  multiplied  by the federal  long-term
tax-exempt  rate.  While the  Company's  federal  NOL's are  available to offset
future taxable income and expire at various dates through March 31, 2013 and the
state NOL's are  available and expire at various dates through March 31, 2003, a
portion of the NOL's is subject to  provisions  of IRC ss.382  which  limits use
thereof  when  changes of more than 50% of a  company's  stock  ownership  occur
during a three year testing period.

                  During the years ended March 31, 1994 and 1995,  the Company's
ownership  changed by more than 50% as a result of the May 1993 acquisition of a
majority  interest in the Company and the Company's  November 1994 completion of
an initial public  offering of its Common Stock.  Further  changes in Common and
Preferred Stock ownership  during each of the years ended March 31, 1997 through
1999  have  also  potentially  limited  the use of  NOL's.  The  effect  of such
limitations has yet to be determined.  NOL's could be limited further by (i) the
exercise of outstanding Options and Series E Warrants, (ii) the May 1999 private
issuance of Series F Stock,  (iii) grants of options under the Company's  401(k)
Employee  Stock Option Plan (the "Plan" or the "ESOP") or Stock Option Plan (the
"SOP"),  or  (iv)  a  consistent  achievement  of  profitable  operations.   Any
significant  limitation on the  utilization of NOL's will increase the Company's
tax liability and reduce income and available cash resources.


<PAGE>
         17. Possible Future Dilution.  The Company has authorized capital stock
of  190,500,000  shares  consisting of 160 million  shares of Common  Stock,  25
million  shares  of  Series E Stock,  and  5,500,000  shares  of Series F Stock.
Inasmuch as the Company may use authorized  but unissued  shares of Common Stock
and/or Series E or F Stock without  shareholder  approval,  there may be further
dilution of shareholders'  interests.  The Company may additionally  sell equity
and/or debt  securities in a future public  offering or private  transaction  to
raise additional  capital which may dilute the interests of potential  investors
in this Offering. In addition,  the Company may, in the future, donate shares of
its Common Stock to its ESOP plan,  which  donation may dilute the  interests of
potential  investors in this  Offering.  There are 6,952,510  shares of Series E
Stock currently  outstanding.  Of same,  5,625,953  shares are  restricted.  All
shares of Series E Stock are  convertible  into  Common  Stock as of February 4,
2000.  Conversion  of the Series E Stock or exercise of the  Company's 2 million
outstanding  Series E Warrants  will  decrease the net  tangible  book value per
share of Common Stock.

                  There  are  750,000   shares  of  Series  F  Stock   currently
outstanding,  all of which are restricted, and each of which is convertible,  at
the option of the holder,  into two shares of Common Stock  commencing  the date
the Commission  declares this  Registration  Statement  effective.  The Series F
Stock shall convert  automatically on the earlier of two years after issuance or
in the  event  the  Common  Stock  achieves  a  closing  price of  $5.00  for 30
consecutive  days.  The  conversion  of the Series F Stock will decrease the net
tangible book value per share of Common Stock.

                  In the event the price of the Series E Stock rises above $5.00
per share, the 2 million  outstanding Series E Warrants likely will be exercised
and thus converted into 2 million shares of Series E Stock,  each share of which
is then convertible into six shares of Common Stock.  Accordingly,  in the event
(i) the Series E Warrants are exercised and the Series E Stock  underlying  same
are issued and  converted  into Common Stock (12 million  shares),  and (ii) the
currently  outstanding  6,952,510  shares of Series E Stock are  converted  into
Common  Stock  (41,715,060  shares),  the  Company  will be  required  to  issue
53,715,060 shares of Common Stock. See "Dilution."

                  The  tangible  net  book  value  as of  December  31,  1999 is
$16,258,600,  or  approximately  $2.93 per outstanding  share of Common Stock of
which there were 5,548,857 shares  outstanding as of December 31, 1999. On a pro
forma basis,  assuming the immediate  conversion  of the  6,952,510  outstanding
shares of Series E Stock into 41,715,060  shares of Common Stock and the 750,000
outstanding  shares of Series F Stock into 1,500,000 shares of Common Stock, the
tangible  net book  value per share of Common  Stock  would be $.33 based on the
$16,258,600  tangible net book value and the  48,763,917  shares of Common Stock
outstanding on a pro forma basis. This represents an immediate dilution of $2.60
per share of Common Stock.  Outstanding Series E Warrants and stock options have
not been included in the pro forma  calculation as the Series E Warrants are not
"in the money" and outstanding stock options are not significant.
<PAGE>
         18.  Dilutive Effect of Employee Stock Ownership Plan. In May 1994, the
Company adopted resolutions  approving the ESOP, which covers  substantially all
employees of the Company.  The Plan includes  provisions  for both an ESOP and a
401(k)  Plan.  The  ESOP  allows  only  contributions  by  the  Company,   which
contributions  can be made annually at the discretion of the Company's  board of
directors.  The ESOP has been  designed  to invest  primarily  in the  Company's
stock.  The 401(k) portion of the Plan is contributed to by the employees of the
Company through payroll deductions.  The Company does not match contributions to
the 401(k).  Contributions  to the ESOP may result in an expense  resulting in a
reduction  in earnings  and may dilute the  ownership  interests  of persons who
acquire Securities in this Offering.

         19. Limited Market for Securities;  Unpredictable  Trading. At present,
there is a limited market for the Company's  Common Stock,  Series E Stock,  and
Series E Warrants and no market for the  Company's  Series F Stock.  There is no
assurance that a regular trading market will develop for such Securities or that
if one does develop, it will be sustained;  therefore,  purchasers may be unable
to resell the Securities offered herein at or near their original offering price
or at any price.  In addition,  it is unlikely that a lending  institution  will
accept  the  Company's  Securities  as  pledged  collateral  for loans even if a
regular trading market for such Securities does develop.

                  Since  inception,  the  Company's  Securities  have  exhibited
significant  volatility with respect to bid, ask, close,  and sales prices.  The
Company  believes that such  volatility is affected by shareholder  responses to
events both  within and  without the  Company's  control,  i.e.,  variations  in
periodic  operating results,  announcements of technological  innovations or new
products or services by the  Company or its  competitors,  changes in  financial
estimates by securities analysts,  conditions or trends in the industry, changes
in the economic  performance and/or market valuations of other retail companies,
release of lock-up or other transfer  restrictions on outstanding  Securities or
sales of  additional  Securities,  and actual and potential  litigation.  In the
past,  following  periods of volatility in the market price of their stock, many
companies have been the subject of securities  class action  litigation.  If the
Company were sued in such an action,  it could result in substantial costs and a
diversion of management's  attention and resources and would cause the Company's
Securities prices to fall.

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

         21.  Significant  Influence by Ilan Arbel.  Ilan Arbel is the president
and a director  of United  Textiles,  the  former  majority  stockholder  of the
Company,  which now owns approximately  22.3% of the Company's Common Stock. Mr.
Arbel  is  also  the  president  and  a  director  of  Multimedia,   which  owns
approximately 24.5% of the Company and 78.5% of United Textiles. Breaking Waves,
Inc.   ("Breaking   Waves"),   a  wholly  owned  subsidiary  of  Shopnet,   owns
approximately 6.4% of the Company's Common Stock. The president of both Breaking
Waves and Shopnet is the father-in-law of Mr. Arbel who is also the president of
European  Ventures  Corp.  ("EVC"),  the entity  having  substantial  control of
Shopnet. As a result,  through his role as president of each of United Textiles,
Multimedia,  and EVC and said entities'  holdings of the Company's Common Stock,
Mr. Arbel  influences to a significant  degree the policies and direction of the
Company.  The chart below depicts the Company's linear ownership structure as of
April  20,  2000.  (Breaking  Waves  is  not  presented  thereon  as it  has  no
affiliation with EACF and its subsidiaries.)


<PAGE>
                       Europe American Capital Foundation
                                       ||
                                       \/
                         American Telecom PLC (83.7%) => ABC Fund, Ltd. (20%)
                                     (100%)
                                       ||
                                       \/
                                U.S. Stores Corp.
                                     (67.7%)
                                       ||
                                       \/
                     Multimedia Concepts International, Inc.
                                     (78.5%)
                                       ||
                                       \/
                          United Textiles & Toys Corp.
                                     (22.3%)
                                       ||
                                       \/
                       Play Co. Toys & Entertainment Corp.

                  The  Company  has two  subsidiaries:  (i)  Toys,  of which the
Company  owns 58.4%,  and (ii) Play Co. Toys Canyon  Country,  Inc.  ("Canyon"),
which is  wholly-owned  by the  Company.  Toys is the only  working  subsidiary,
however,  operating twenty-seven stores, one of which is the Santa Clarita store
which Canyon recently assigned to Toys. See "Business of the Company - Ownership
of the Company."

         22. Future Sales of Stock by  Stockholders.  The Company's  outstanding
capital stock consists of 19,677,016 shares of Common Stock, 6,952,510 shares of
Series E Stock,  2,000,000  Series E Warrants,  and  750,000  shares of Series F
Stock. In accordance with the Company's  Series E Offering in December 1997, all
Securities held by the Company's officers, directors, and principal stockholders
were subject to a two year lock-up agreement which expired on December 29, 1999.
All  "restricted  securities" as that term is defined under the Securities  Act,
thus  may be  sold  only  pursuant  to  Rule  144 or an  effective  registration
statement.  The sale of Securities by current stockholders,  whether pursuant to
Rule 144 or otherwise, may have a depressing effect upon the market price of the
Company's Securities.

         23. Penny Stock Regulation. The Commission has adopted regulations that
generally  define a "penny  stock" to be any equity  security  that has a market
price of less than $5.00 per share or an  exercise  price of less than $5.00 per
share,  other than a security  whose  issuer has (a) net  tangible  assets of at
least $2 million,  if such  issuer has been in  continuous  operation  for three
years;  (b) net tangible assets of at least $5 million,  if such issuer has been
in continuous operation for less than three years; or (c) average revenues of at
least $6 million  for the  preceding  three years or that is (a)  registered  or
approved for  registration  and traded on a national  securities  exchange  that
meets  Commission  requirements  or (b) authorized for quotation on an automated

<PAGE>
quotation system sponsored by a registered  securities  association which system
was operating prior to 1990 and meets  Commission  requirements or (c) issued by
an investment company registered under the Investment Company Act of 1940 or (d)
excluded,  on the basis of exceeding a minimum price, net tangible assets of the
issuer, or other relevant criteria, from the designation of such term by rule or
regulation which the Commission shall prescribe or (e) exempted,  in whole or in
part, conditionally or unconditionally,  from the definition of such term by the
Commission.  Since the Company has had more than $6 million in revenues  for the
preceding three years, its Securities are not designated penny stocks. Unless an
exception is  available,  the  regulations  require the  delivery,  prior to any
transaction  involving a penny stock, of a risk disclosure  schedule  explaining
the penny stock  market and the risks  associated  therewith.  If the  Company's
Securities were to become subject to the regulations applicable to penny stocks,
the market liquidity for the Securities would be severely affected, limiting the
ability of  broker-dealers  to sell the Securities and the ability of purchasers
in this Offering to sell their Securities in the secondary  market.  There is no
assurance that trading in the Company's  Securities will not be subject to these
or other regulations that would adversely affect the market for such Securities.

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

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

         25.  Physical  Location of the  Company's  Warehouse  and  Stores.  The
majority  of the  Company's  stores and its  warehouse  are  located in Southern
California and thus are vulnerable to natural  disasters such as earthquakes and
fire and other  unexpected  problems.  The  occurrence of a natural  disaster or
other  unexpected  problems could cause  interruption  or delay in the Company's
business,  loss of data,  or render the  Company  unable to accept  and  fulfill
customer  orders.  The  Company  has no formal  disaster  recovery  plan and its
business  interruption  insurance may not adequately  compensate the Company for
losses that may occur.

<PAGE>
         26.  Potential  Internet  Security and Credit Card Fraud. The Company's
relationships  with its  customers  may be  adversely  affected if the  security
measures it utilizes on its web sites to protect personal  information  (such as
credit card numbers) are ineffective. If the Company loses customers as a result
of ineffective security measures, its net sales and gross margins could decrease
and its reputation could be materially adversely affected. The Company relies on
security and authentication technology it licenses from third parties. With this
technology,  the  Company  performs  real-time  credit  card  authorization  and
verification  with its  bank.  The  Company  cannot  predict  whether  events or
developments will result in a compromise or breach of the technology the Company
uses to protect its customers' personal information. Furthermore, servers may be
vulnerable to computer viruses,  physical or electronic  break-ins,  and similar
disruptions.  The Company may need to expend significant  additional capital and
other resources to protect  against a security  breach or to alleviate  problems
caused by any  breaches  and cannot  assure  that it can  prevent  all  security
breaches.

                  In  addition to the  foregoing,  the  Company's  net sales and
reputation  could be materially  adversely  affected if the Company  experiences
significant credit card fraud. A failure to adequately control fraudulent credit
card  transactions  would reduce net sales and gross margins because the Company
does not carry insurance against this risk. The Company has developed technology
to help it detect the fraudulent use of credit card information. Nonetheless, to
date,  the  Company  has  suffered  losses  as a result of  orders  placed  with
fraudulent  credit card data even though the  associated  financial  institution
approved payment of the orders. Under current credit card practices, the Company
is liable for fraudulent credit card  transactions  because it does not obtain a
cardholder's signature.

         27. Rapid Technological Change. The Company's business, both online and
in its stores,  is subject to rapid  technological  advancement.  If the Company
cannot  maintain an edge on the market and continue to adapt with  technological
advancements,  especially  computerized  change,  the Company's  services  could
become  commonplace and the Company could lose  customers.  If the Company faces
material  delays  in  introducing  new  services,  products,  and  enhancements,
customers  may leave the Company and  purchase  products  sold by the  Company's
competitors.  In  order to  remain  competitive,  therefore,  the  Company  must
continue to enhance and improve the functionality and features of its online and
physical stores, which task requires significant capital. The Company expects to
expend  approximately $1.5 million in developing,  enhancing,  and marketing its
internet and physical  store sites  during  fiscal year 2000.  Such task entails
significant  technical and business risks.  The Company may use new technologies
ineffectively  or may fail properly to adapt its web site or the systems it uses
to process customer orders and payments and to customer requirements or emerging
industry  standards.  As the internet  and the online  commerce  industries  are
rapidly changing,  if competitors  introduce new products and services embodying
new  technologies,  or if new  industry  standards  and  practices  emerge,  the
Company's  existing  web sites and  proprietary  technology  and systems may not
sufficiently address such change.

         28.  Government  Regulation.  The adoption or  modification  of laws or
regulations  relating to the internet could adversely affect the manner in which
the Company conducted its business.  In addition,  the growth and development of
the market for online  commerce may lead to more stringent  consumer  protection
laws, both in the United States and abroad,  that may impose additional  burdens
on the Company.  Laws and regulations  directly  applicable to communications or

<PAGE>
commerce  over the internet  are  becoming  more  prevalent.  The United  States
Congress   recently   enacted  internet  laws  regarding   children's   privacy,
copyrights,  taxation,  and the transmission of sexually explicit material.  The
European  Union  recently  enacted its own privacy  regulations.  The law of the
internet,  however, remains largely unsettled,  even in areas in which there has
been some  legislative  action.  It may take years to determine  whether and how
existing laws such as those governing intellectual property, privacy, libel, and
taxation  apply to the  internet.  In order to comply with new or existing  laws
regulating  online  commerce,  the  Company (i) may need to spend time and money
revising  the process by which it fulfills  customer  orders to ensure that such
shipments  comply  with  applicable  laws or (ii)  may  need to hire  additional
personnel to monitor compliance with applicable laws or (iii) may need to modify
its software to protect customers' personal information.

                  In  addition  to  the  foregoing,  as a  publisher  of  online
content,  the Company  faces  potential  liability for  defamation,  negligence,
copyright, patent, or trademark infringement or other claims based on the nature
and content of materials  published or  distributed.  If the Company  faces such
liability,  then its reputation and business may suffer. In the past, plaintiffs
have brought these types of claims and  sometimes  successfully  litigated  them
against  online  services.   Although  the  Company  carries  general  liability
insurance,  such insurance does not cover claims of these types. There can be no
assurance that the Company will be able to obtain  insurance to protect  against
such  liability  in the future or that same will be  adequate to  indemnify  the
Company for all liability that may be imposed thereon.

         29. Sales and Other Taxes.  The Company has recently  been  notified by
the State of Arizona  that it  requires  that the  Company  assess  sales tax on
internet orders  purchased by Arizona  residents.  If more states or any foreign
countries  successfully  assert that the Company  should  collect  such or other
taxes on the sales of its  products,  the  Company's  net sales and  results  of
operations could be harmed.  Prior hereto,  the Company did not collect sales or
other  similar  taxes for  physical  shipments  of goods into states  other than
California.  If the Company  becomes  obligated to collect sales taxes,  it will
need to update  the system  that  processes  customer  orders to  calculate  the
appropriate sales tax for each customer order and then remit the collected sales
taxes to the  appropriate  authorities.  These upgrades will increase  operating
expenses and may discourage  customers from purchasing products from the Company
because  they have to pay sales tax. As a result,  the Company may need to lower
prices to retain these customers.

         30.  Lease  Commitment  and  Liability.  The Company is party to or the
guarantor of thirty-one  store leases,  averaging ten to fifteen years in length
and having  approximate  base rentals of $83,000 to $450,000 per year. Given the
length and expense associated with such leases, the Company may face significant
pecuniary  penalty in the event it or its  subsidiary(ies)  seek(s) to terminate
such leases, good cause  notwithstanding.  In the event the Company is unable to
generate sufficient revenue from a particular store location, given the terms of
the lease with the landlord thereof,  the Company may find it difficult to close
such location without significant cost or litigation  expense.  See "Business of
the Company - Description of Property."
<PAGE>
         31.  Forward-looking  Statements.  The statements contained herein that
are  not  historical  facts  are  "forward-looking   statements"  which  can  be
identified  by the  use  of  forward-looking  terminology  such  as  "believes,"
"expects,"  "may," "will,"  "should," or  "anticipates,"  the negatives or other
variations thereof,  or comparable  terminology and include statements as to the
intent,  belief,  or current  expectations  of the  Company  and its  directors,
officers, and management with respect to the future operations,  performance, or
position of the Company.  These forward-looking  statements are predictions.  No
assurances can be given that the future results indicated,  whether expressed or
implied, will be achieved. While sometimes presented with numerical specificity,
these  forward-looking  statements  are  based  upon a  variety  of  assumptions
relating to the business of the Company,  which,  although considered reasonable
by the  Company,  may not be  realized.  Because  of the number and range of the
assumptions underlying the Company's forward-looking  statements,  many of which
are subject to significant uncertainties and contingencies beyond the reasonable
control of the Company, some of the assumptions inevitably will not materialize,
and  unanticipated  events and  circumstances  may occur  subsequent to the date
herein.  These  forward-looking  statements are based on current information and
expectations,  and the Company assumes no obligation to update.  Therefore,  the
actual  experience of the Company and results achieved during the period covered
by any particular  forward-looking  statement may differ  materially  from those
anticipated.  Consequently,  the inclusion of forward-looking  statements should
not be regarded  as a  representation  by the  Company or any other  person that
these  estimates will be realized,  and actual  results may vary  substantially.
There can be no  assurance  that any of these  expectations  will be realized or
that any of the forward-looking statements contained herein will prove accurate.

                                 USE OF PROCEEDS

         The Company will not generate  any revenue from this  Offering,  as the
Securities  registered  herein  are to be  sold  not by the  Company  but by the
Selling Securityholders.  The Company shall generate revenue,  however, from the
exercise of the Options  issued  pursuant to the private  placement,  unless the
exercise  price of such  Options  ($3.00 per share)  remains less than the sales
price of the Common Stock.

         The Company  raised  $657,500  from the May 1999  private  placement of
750,000 shares of Series F Stock, after deducting  underwriting  commissions and
legal and administrative expenses. All of such proceeds were used by the Company
to open the  store  located  in the  Venetian  Resort & Casino  and for  general
working  capital  purposes.  No proceeds were paid to any officer or director of
the Company,  to any Company  affiliates  or  associates  as  reimbursement  for
expenses of the Offering,  or for any type of fee or remuneration  other than as
indicated  herein.  The Company did not use any of the proceeds from the private
placement  to merge into or acquire the assets of another  company;  nor does it
have any plans,  commitments,  or agreements  or is involved in any  discussions
with regards to any such acquisition or merger.

         The Company  believes  that the proceeds  generated by (i) the Series F
Stock  private  placement,  (ii) the exercise by Tudor of its option to purchase
25% of Toys common stock from the Company, (iii) the private sale of 6.6% of the
common stock of Toys, (iv) the cash flow from operations and currently available
financing  sources,  as well as (v)  the  proceeds  from  Toys'  initial  public
offering  consummated  in  November  1997  will  suffice  to meet the  Company's
anticipated cash requirements for a period of twelve months following completion
of this Offering.  See "Business of the Company" and "Certain  Relationships and
Related  Transactions."  The Company does not believe it will require additional
capital during such time. If such belief proves incorrect,  however, the Company
may be forced to seek additional  financing,  and there can be no assurance that
same will be available to the Company, or that if it is available, it will be on
terms  acceptable to the Company.  The  problems,  expenses,  and  complications
sometimes  encountered  by a relatively  small  business,  as well as changes in
economic conditions,  the regulatory  environment,  or the Company's operations,
may make shifts in the allocation of funds necessary or desirable.
<PAGE>
         Any of the Offering proceeds apportioned to working capital,  while not
being used as described  above,  will be deposited in  interest-bearing  bank or
money market accounts or held as short-term United States Government  securities
or bank  certificates of deposit.  No other type of investment will be made with
such proceeds.

                                    DILUTION

         The  Company  has  authorized   capital  stock  of  190,500,000  shares
consisting of 160 million shares of Common Stock,  25 million shares of Series E
Stock, and 5,500,000  shares of Series F Stock.  Inasmuch as the Company may use
authorized  but  unissued  shares of  Common  Stock  and/or  Series E or F Stock
without  shareholder  approval,  there may be further  dilution of shareholders'
interests.  The Company may additionally sell equity and/or debt securities in a
future public offering or private  transaction to raise additional capital which
may dilute the interests of potential  investors in this Offering.  In addition,
the Company  may, in the future,  donate  shares of its Common Stock to its ESOP
plan,  which  donation may dilute the  interests of potential  investors in this
Offering.

         There  are  19,677,016  shares  of Common  Stock,  2  million  Series E
Warrants, and 6,952,510 shares of Series E Stock currently  outstanding.  Of the
Series E Stock  outstanding,  5,625,953 are  restricted.  Each share of Series E
Stock is  convertible,  at the option of the  holder,  into six shares of Common
Stock on the earlier of February 4, 2000 or two years after issuance. Conversion
of the Series E Stock (or exercise of the Company's 2 million outstanding Series
E Warrants) will decrease the net tangible book value per share of Common Stock.

         In addition to the foregoing  securities,  there are 750,000  shares of
Series F Stock  currently  outstanding,  all of which are restricted and each of
which is  convertible,  at the option of the  holder,  into two shares of Common
Stock commencing the date the Commission  declares this  Registration  Statement
effective.  The Series F Stock shall convert automatically on the earlier of two
years after  issuance or in the event the Common Stock  achieves a closing price
of $5.00 for 30  consecutive  days.  The  conversion  of the Series F Stock will
decrease the net tangible book value per share of Common Stock.

         In the event  the price of the  Series E Stock  rises  above  $5.00 per
share, the 2 million  outstanding Series E Warrants likely will be exercised and
thus converted  into 2 million shares of Series E Stock,  each share of which is
then convertible into six shares of Common Stock. Accordingly,  in the event (i)
the Series E Warrants are exercised and the Series E Stock  underlying  same are
issued  and  converted  into  Common  Stock (12  million  shares),  and (ii) the
currently  outstanding  6,952,510  shares of Series E Stock are  converted  into
Common  Stock  (41,715,060  shares),  the  Company  will be  required  to  issue
53,715,060 shares of Common Stock.


<PAGE>
         The tangible net book value as of December 31, 1999 is  $16,258,600  or
approximately  $2.93 per  outstanding  share of Common Stock of which there were
5,548,857  shares  outstanding  as of December 31,  1999.  On a pro forma basis,
assuming the immediate conversion of the 6,952,510  outstanding shares of Series
E Stock  into  41,715,060  shares of Common  Stock and the  750,000  outstanding
shares of Series F Stock into 1,500,000 shares of Common Stock, the tangible net
book  value per share of Common  Stock  would be $.33  based on the  $16,258,600
tangible net book value and the 48,763,917 shares of Common Stock outstanding on
a pro forma basis.  This represents an immediate  dilution of $2.60 per share of
Common Stock.  Outstanding  warrants and stock options have not been included in
the pro forma calculation as the warrants are not "in the money" and outstanding
stock options are not significant.

                             SELLING SECURITYHOLDERS

         The following  table sets forth (a) the  identities of the  individuals
and/or  entities  - none of  whom  has had any  material  position,  office,  or
affiliation with the Company or its  predecessors or affiliates  within the past
three years - who were  issued  securities  in the  Company's  May 1999  private
placement  offering or who will be issued  Settlement Shares on effectiveness of
this registration statement and (b) their respective holdings:


<PAGE>
<TABLE>
<CAPTION>
                                                                                                      SHARES OF
                                                                 SHARES OF COMMON                    COMMON STOCK
                                                                 STOCK INTO WHICH                    OFFERED FOR       PERCENT
                                                 SHARES OF      SERIES F STOCK ARE                  RESALE HEREBY     OWNERSHIP
                                              SERIES F STOCK       CONVERTIBLE2                                      AFTER RESALE
                                                  ISSUED1                                OPTIONS                        HEREBY
            SELLING SECURITYHOLDER                                                       ISSUED 3

<S>                                                   <C>                   <C>          <C>              <C>             <C>
  Birdie Capital Corp.                                100,000               200,000            --           200,000        --
  Harbourcreek Investments Ltd.                       100,000               200,000            --           200,000        --
  Valentia Properties Inc.                            200,000               400,000            --           400,000        --
  David Stefansky                                     130,000               260,000            --           260,000        --
  Aaron Stefansky                                      50,000               100,000            --           100,000        --
  Solomon Liebenthal                                  155,000               310,000            --           310,000        --
  Samuel Krieger                                       15,000                30,000            --            30,000        --
  Gushnut Consulting, Inc.                                 --                    --        32,500            32,500        --
  Redwood Capital Partners, Inc.                           --                    --       167,500           167,500        --
  Donald Sinsabaugh                                        --                    --         5,000             5,000        --
  Vincent Calicchia                                        --                    --         5,000             5,000        --
  Foothill Marketplace, Ltd.4                              --                    --            --           100,000        --
  TOTAL                                               750,000             1,500,000       350,000         1,950,000        --

</TABLE>

(see footnotes on subsequent page)


<PAGE>
(footnotes applicable to table from previous page)

1.   The Series F Stock were purchased by the Selling Securityholders at a price
     of $1.00 per share. The Private Placement closed on May 27, 1999, providing
     net cash  proceeds  of  $667,500  to the  Company  before  legal  and other
     administrative expenses.

2.   Each share of Series F Stock is  convertible,  at the option of the holder,
     into two shares of Common Stock commencing the date the Commission declares
     this  Registration  Statement  effective.  The Series F Stock shall convert
     automatically  on the earlier of two years  after  issuance or in the event
     the Common Stock achieves a closing price of $5.00 for 30 consecutive days.

3.   As part of the  Private  Placement,  the  Company  granted  Options  to the
     Placement  Agent and its  assignees  to  purchase an  aggregate  of 350,000
     shares of Common Stock,  at an exercise  price of $3.00 per share until May
     26, 2003. Additionally,  as commission,  the Placement Agent received a 10%
     fee, or $75,000, and a 1% fee, or $7,500, to cover administrative expenses.

4.   These shares will be issued to the Selling  Securityholder on effectiveness
     of this registration statement in settlement of an action commenced by same
     against the Company for breach of lease.

                     PLAN OF DISTRIBUTION FOR THE SECURITIES
                         OF THE SELLING SECURITYHOLDERS

         This Prospectus  covers the resale of 1,950,000  shares of Common Stock
owned by the Selling Securityholders designated herein and shall be delivered by
said Selling  Securityholders upon their sale of such Shares. The Shares in this
Offering are not being sold through an underwriter  and may be sold from time to
time by the Selling Securityholders, in negotiated transactions, at fixed prices
which may be changed, and at market prices prevailing at the time of sale, or in
a  combination  thereof.  Such sales or even the  potential of such sales at any
time may have an adverse effect on the market prices of the  Securities  offered
hereby. See "Risk Factors."

         The Selling  Securityholders  may effect such  transactions  by selling
directly to purchasers or to or through  broker-dealers  which may act as agents
or  principals,  including via block trade  transactions  in which the broker or
dealer will attempt to sell the  Securities as agent but may position and resell
a portion of the block as principal to facilitate the  transactions or purchases
by a broker or dealer as  principal  and resale by such broker or dealer for its
own account pursuant to this Prospectus,  or in ordinary brokerage  transactions
and  transactions in which the broker solicits  purchasers.  In effecting sales,
brokers or dealers engaged by the Selling  Securityholders may arrange for other
brokers  or  dealers  to  participate,   and  such  broker-dealers  may  receive
compensation  in the form of discounts,  concessions,  or  commissions  from the
Selling Securityholders and/or the purchasers of the Securities,  as applicable,
for  which  such  broker-dealers  may  act as  agents  or to whom  they  sell as
principal, or both (which compensation as to a particular broker-dealer might be
in  excess  of  customary  commissions).  The  Selling  Securityholders  and any
broker-dealers  that act in  connection  with the sale of the  shares  of Common
Stock by the Selling Securityholders might be deemed to be "underwriters" within
the  meaning of Section  2(11) of the Act. In that  connection,  the Company has
agreed to indemnify the Selling Securityholders, and the Selling Securityholders
have agreed to indemnify the Company against certain civil liabilities including
liabilities under the Act.


<PAGE>
         At the time a particular offer of Securities is made by or on behalf of
the Selling  Securityholders,  to the extent required,  a Prospectus  Supplement
will be  distributed  which will set forth the number of shares of Common  Stock
being  offered  and the terms of the  offering,  including  the  name(s)  of any
underwriter(s),   dealer(s),  or  agent(s);  the  purchase  price  paid  by  any
underwriter(s)  for  shares  purchased  from the  Selling  Securityholders;  any
discounts,  commissions, or concessions allowed or reallowed or paid to dealers;
and the proposed selling price to the public.

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

         The following  table sets forth all estimated  expenses of the Offering
other than underwriting discounts and commissions:
<TABLE>
<CAPTION>

<S>                                                                                <C>
Registration fees                                                                   To be provided
Federal taxes and fees                                                                          --
State taxes and fees                                                                            --
Trustees' fees                                                                                  --
Transfer agents' fees                                                                           --
Printing and engraving fees                                                                  2,500
Legal fees                                                                                  25,000
Accounting fees                                                                             10,000
Listing fees                                                                                    --
Premiums paid by the Company or any Selling Securityholder on any
Total                                                                               To be provided

</TABLE>
<PAGE>
                           PRINCIPAL SECURITYHOLDERS

         The following table sets forth certain information regarding beneficial
ownership  of the  Company's  outstanding  Common Stock as of April 20, 2000 (on
which date there were  19,677,016  shares  outstanding)  by (i) each  beneficial
owner of 5% or more of the Company's  Common  Stock;  (ii) each of the Company's
executive  officers,  directors,  and key  employees;  and (iii)  all  executive
officers, directors, and key employees as a group:
<TABLE>
<CAPTION>

                   Name and Address                      Number of Shares of Common Stock
                 of Beneficial Owner                           Beneficially Owned 1                 Percent of Common Stock
                                                                                                      Beneficially Owned 2,3

- ------------------------------------------------------- ----------------------------------- ------------------------------------
<S>                                                                   <C>                                  <C>
Harold Rashbaum 4
c/o Play Co. Toys & Entertainment Corp.
550 Rancheros Drive                                                     --                                  --
San Marcos, CA 92069
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Richard Brady
c/o Play Co. Toys & Entertainment Corp.
550 Rancheros Drive                                                   25,587                                 *
San Marcos, CA 92069
- ------------------------------------------------------- ----------------------------------- ------------------------------------
James B. Frakes 5
c/o Play Co. Toys & Entertainment Corp.
550 Rancheros Drive                                                   20,000                                 *
San Marcos, CA 92069
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Moses Mika
c/o Play Co. Toys & Entertainment Corp.
550 Rancheros Drive                                                     --                                  --
San Marcos, CA 92069
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Breaking Waves, Inc. 4
112 West 34th Street                                                1,270,000                              6.4%
New York, New York  10120
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Shopnet.com, Inc. 4
14 East 60th Street, Suite 402                                      1,270,000                              6.4%
New York, New York  10022
- ------------------------------------------------------- ----------------------------------- ------------------------------------
United Textiles & Toys Corp. 6
1410 Broadway, Suite 1602
New York, New York 10018                                            4,384,910                              22.3%
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Multimedia Concepts International, Inc.7
1410 Broadway, Suite 1602
New York, New York 10018                                            4,818,420                              24.5%
- ------------------------------------------------------- ----------------------------------- ------------------------------------
U.S. Stores Corp. 8
1385 Broadway, Suite 814                                                --                                  --
New York, New York  10018
- ------------------------------------------------------- ----------------------------------- ------------------------------------
(table continued from previous page)
<PAGE>
                   Name and Address                      Number of Shares of Common Stock
                 of Beneficial Owner                           Beneficially Owned 1                 Percent of Common Stock
                                                                                                     Beneficially Owned 2,3

- ------------------------------------------------------- ----------------------------------- ------------------------------------
American Telecom, PLC 9
8-13 Chiswell Street                                                2,400,000                              10.9%
London EC 1Y 4UP
- ------------------------------------------------------- ----------------------------------- ------------------------------------
ABC Fund, Inc.10
P.O. Box 47 Road Town
Tortola, BVI                                                        3,757,920                              16.0%
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Europe American Capital Foundation 11
c/o Vermogenstreuhand GMBH
14 Kaiser Street
Bregenz, Austria A-6900                                            20,539,800                              51.1%
- ------------------------------------------------------- ----------------------------------- ------------------------------------
Officers and Directors as a Group
(4 persons)4,5                                                        45,587                                 *
- ------------------------------------------------------- ----------------------------------- ------------------------------------
</TABLE>

*  Less than 1%

     1. Unless  otherwise noted, all of the shares shown are held by individuals
or entities  possessing  sole voting and  investment  power with respect to such
shares.  Shares not outstanding but deemed  beneficially  owned by virtue of the
right of an individual or entity to acquire them within 60 days,  whether by the
exercise of options or  warrants,  are deemed  outstanding  in  determining  the
number of shares beneficially owned by such person or entity.

     2. The  "Percent  of Common  Stock  Beneficially  Owned" is  calculated  by
dividing the "Number of Shares  Beneficially  Owned" by the sum of (i) the total
outstanding shares of Common Stock of the Company, and (ii) the number of shares
of Common  Stock that such  person or entity has the right to acquire  within 60
days,  whether by exercise of options or warrants.  The "Percent of Common Stock
Beneficially  Owned" does not reflect shares beneficially owned by virtue of the
right of any person,  other than the person named and affiliates of said person,
to acquire them within 60 days, whether by exercise of options or warrants.

     3. Does not include  41,715,060  shares of Common Stock  issuable  upon the
conversion  of 6,952,510  shares of Series E Stock  outstanding,  or any portion
thereof,  except where  directly  applicable  and in accordance  with footnote 2
above.

     4. Mr. Rashbaum, the Company's chairman of the board, is also the president
and the sole  director of Breaking  Waves which is a wholly owned  subsidiary of
Shopnet,  a publicly  traded  company.  Mr. Rashbaum is also the president and a
director of Shopnet.  By virtue of its ownership of Breaking Waves,  Shopnet may
be deemed the beneficial  owner of the Company's  Common Stock owned by Breaking
Waves.

     5. Represents shares underlying an option,  20,000 of which have vested and
the remaining 10,000 of which shall vest on July 1, 2000.


<PAGE>
(footnotes continued from previous page)

     6. The president of United  Textiles,  a publicly traded  company,  is Ilan
Arbel who is also the  president,  chief  executive  officer,  and a director of
Multimedia,  a publicly  traded  company  which is the parent  company of United
Textiles (owning approximately 78.5% of same). Multimedia is owned approximately
67.7% by U.S. Stores Corp. ("U.S.  Stores"), a company of which Mr. Arbel is the
president and a director.  U.S.  Stores is owned 100% by American  Telecom,  PLC
("ATPLC"), a British corporation.

     7. By virtue of its majority ownership of United Textiles,  Multimedia also
may be deemed a beneficial  owner of the  Company's  Common Stock held by United
Textiles.

     8. By virtue of its majority  ownership of Multimedia,  U.S.  Stores may be
deemed a beneficial owner of the Company's Common Stock held by Multimedia.

     9.  Represents  shares of Common Stock into which ATPLC's 400,000 shares of
Series E Stock are convertible. By virtue of its ownership of U.S. Stores, ATPLC
also may be deemed a beneficial owner of the Company's Common Stock beneficially
owned by U.S. Stores.

     10.  Represents  shares of Common  Stock into  which its  EACF's  shares of
Series E Stock are convertible.

     11.  Represents  shares of Common Stock into which its 3,423,300  shares of
Series E Stock are convertible.  By virtue of its ownership of ATPLC,  EACF also
may be deemed a beneficial  owner of the  Company's  Common  Stock  beneficially
owned by ATPLC.

                            DESCRIPTION OF SECURITIES

         The  Company  has  authorized   capital  stock  of  190,500,000  shares
consisting of 160 million shares of Common Stock,  25 million shares of Series E
Stock,  and 5.5 million  shares of Series F Stock.  As of April 20, 2000,  there
were 19,677,016  shares of Common Stock,  6,952,510  shares of Series E Stock, 2
million  Series E  Warrants,  and  750,000  shares of Series F Stock  issued and
outstanding,  all of which  Securities were fully paid and  non-assessable.  The
following  summary  description  of the Common Stock,  Series E Stock,  Series E
Warrants,  and Series F Stock is  qualified  in its entirety by reference to the
Company's Certificate of Incorporation and all amendments thereto.

Common Stock

         The Company has authorized 160 million shares of Common Stock, of which
19,677,016  shares are outstanding.  Holders of Common Stock are entitled to one
vote for each share held.  They do not have the right to cumulate their votes in
the  election  of  directors;  accordingly,  holders of more than 50% of all the
shares  outstanding can elect all directors,  except that as  consideration  for
ZD's  issuance of the L/C to FINOVA,  ZD is  entitled  to  nominate  and appoint
one-third of the Company's  directors during the terms of the three store leases
from which ZD is  entitled  to a profit  percentage  (but in no event later than
fiscal year end 2013). See Risk Factor No. 9 - "Dependence on FINOVA Credit Line
(Secured  by all of the  Company's  Assets),"  "Business  of the  Company,"  and
"Certain Relationships and Related Transactions."

         Subject  to the  liquidation  rights of the  Company's  Series F Stock,
holders of Common Stock are entitled to such dividends as may be declared by the
board of  directors  out of  assets  legally  available  therefor.  They are not
entitled to any preemptive, subscription,  conversion, or redemption rights. The
Company's  Certificate of  Incorporation,  as amended,  contains no provision to
delay, defer, or prevent a change in control of the Company.


<PAGE>
Series E Warrants

         The Company has 2 million Series E Warrants outstanding,  each of which
entitles the holder thereof to purchase one share of Series E Stock (which share
and the shares of Common Stock  underlying same were registered in the Company's
December  1997 public  offering)  at an  exercise  price of $5.00 per share from
December 29, 1998 until December 29, 2002.  Unexercised  Warrants  automatically
expire  at the  end of  such  four-year  period.  Although  the  Company  has no
intention of decreasing the exercise  price or extending the exercise  period of
the Series E Warrants, it is possible that either or both of such changes may be
effected by  resolution  of the board of directors  in the future.  In the event
that the  exercise  price of the  Series E Warrants  is reduced or the  exercise
period of the Series E Warrants is  extended,  the  Company  will be required to
file  a  post-effective  amendment  which  must  be  declared  effective  by the
Commission before the Series E Warrants can be exercised.

         The  Series E  Warrants  are  redeemable  by the  Company  at any time,
commencing  December 29, 1998, upon 30 days' prior notice, at a redemption price
of $0.05 each, provided that the closing bid quotation of the Series E Stock for
at least 20 consecutive  trading days, ending on the third day prior to the date
on which the Company gives notice,  has been at least 170% of the exercise price
of the Series E Warrants  being  redeemed.  The  Series E Warrants  will  remain
exercisable during the 30-day notice period. In the event the Company decides to
redeem  the Series E  Warrants,  the  Company  shall  notify all  warrantholders
thereof  by mail and shall  publish a Notice of  Redemption  in the Wall  Street
Journal as to the date of redemption.  Redemption of the Series E Warrants could
cause the  holders  thereof to exercise  same at an exercise  price which may be
disadvantageous  for the  holders,  to sell the  Series E  Warrants  at the then
current  market  price when they might  otherwise  wish to  continue to hold the
Series E  Warrants,  or to accept the  redemption  price,  which is likely to be
substantially less than the market value of the Series E Warrants at the time of
redemption.  The  Company  will not redeem the Series E Warrants  at any time in
which its registration statement is not current,  enabling investors to exercise
their Series E Warrants  during the 30-day  notice period in the event of such a
redemption.

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


<PAGE>
         In the event of any reclassification,  capital reorganization, or other
similar  change  of  outstanding  Series E Stock,  any  consolidation  or merger
involving  the Company  (other  than a  consolidation  or merger  which does not
result in any reclassification,  capital reorganization, or other similar change
in  the  outstanding  Series  E  Stock),  or a sale  or  conveyance  to  another
corporation of the property of the Company as, or substantially as, an entirety,
each Series E Warrant will thereupon  become  exercisable  only for the kind and
number of shares of stock or other securities, assets, or cash to which a holder
of the  number  of shares  of  Series E Stock  purchasable  (at the time of such
reclassification,  reorganization,  consolidation, merger or sale) upon exercise
of such Series E Warrant would have been  entitled  upon such  reclassification,
reorganization,  consolidation, merger, or sale. In the case of a cash merger of
the Company into another  corporation or any other cash  transaction of the type
mentioned  above,  the effect of these  provisions would be that the holder of a
Series E Warrant would thereafter be limited to exercising such Series E Warrant
at the  exercise  price in effect at such time for the  amount of cash per share
that the holder would have  received had he exercised  such Series E Warrant and
received  shares of Series E Stock  immediately  prior to the effective  date of
such cash merger or transaction. Depending upon the terms of such cash merger or
transaction, the aggregate amount of cash so received could be more or less than
the exercise price of the Series E Warrant.

         Warrantholders,  by virtue  of their  ownership  of  Series E  Warrants
alone, have no right to vote on matters submitted to the Company's  stockholders
or to receive dividends;  nor are they entitled to share in the Company's assets
in the event of dissolution, liquidation, or winding up.

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

Series E Preferred Stock

         The  Company has  authorized  25 million  shares of Series E Stock,  of
which  6,952,510  shares  are  outstanding.  Each  share  of  Series  E Stock is
convertible, at the option of the holder, into six fully paid and non-assessable
shares of Common  Stock on the  earlier of  February  4, 2000 or two years after
issuance. Holders of Series E Stock possess no voting rights, except as provided
by law with  respect to  altering  the rights  and  preferences  of the Series E
Stock,  and are not  entitled to  dividends.  In the event of any  voluntary  or
involuntary  liquidation,  dissolution,  or  winding  up of the  affairs  of the
Company, holders of Series E Stock are entitled to a $1.00 per share liquidation
preference.  The Series E Stock is not  redeemable by the Company but is subject
to certain anti-dilution provisions in the case of any recapitalization, merger,
or acquisition.


<PAGE>
Series F Preferred Stock

         The Company has  authorized  5.5 million  shares of Series F Stock,  of
which  750,000  shares  are  outstanding.  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  Commission
declares this Registration Statement effective. Each outstanding share of Series
F Stock, by virtue of and  simultaneously  with the occurrence of the earlier of
either of the following  events and without any action on the part of the holder
thereof,  shall convert automatically into shares of Common Stock: (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.

         Holders of Series F Stock possess no voting rights,  except as provided
by law with  respect to  altering  the rights  and  preferences  of the Series E
Stock.  Holders are  entitled  to receive,  when and as declared by the board of
directors,  out of  funds  legally  available  for  the  payment  of  dividends,
cumulative dividends at $0.08 per share payable upon conversion of the shares in
preference to dividends on junior securities (i.e., Common Stock). Dividends may
be paid in cash or in kind (i.e., in shares of Series F Stock) at the discretion
of the Company and shall be fully  cumulative  and shall accrue  (whether or not
declared), without interest, from the date they are payable.

         In the event of any voluntary or involuntary liquidation,  dissolution,
or  winding  up of the  affairs  of the  Company,  holders of Series F Stock are
entitled to be paid out of the assets of the Company  available for distribution
to its  stockholders  an amount in cash equal to $0.50 per  share.  The Series F
Stock, with respect to rights on liquidation, winding up, and dissolution, ranks
junior to the Series E Stock and senior to the Common Stock.  The Series F Stock
is not redeemable by the Company.

Dividend Policy

         The Company has not paid cash dividends on any of its Securities and is
prohibited  from doing so pursuant to the terms of its financing  agreement with
FINOVA.  The Company  intends to retain  earnings,  if any,  in the  foreseeable
future for use in its  activities.  Future  payment of cash  dividends is wholly
dependent   upon  the   Company's   earnings,   financial   condition,   capital
requirements, and other factors deemed relevant by the board of directors. It is
not likely that such dividends will be paid in the foreseeable future.

Transfer Agent and Warrant Agent

         The Company's transfer and warrant agent for its Common Stock, Series E
Stock, and Series E Warrants is Continental Stock Transfer & Trust Company,  New
York, New York.

                      INTEREST OF NAMED EXPERTS AND COUNSEL

         No expert or counsel (i) was hired by the Company on a contingent basis
or (ii) will receive a direct or indirect interest in the Company or (iii) was a
promoter,  underwriter,  voting trustee,  director,  officer, or employee of the
Company.


<PAGE>
         Legal  matters  relating to the shares of Common Stock  offered  hereby
will be passed on for the Company by its outgoing  general  counsel,  Millennium
Ventures Law Group,  Walnut Creek,  California or new general counsel,  Todtman,
Nachamie, Spizz & Johns, P.C., New York, New York.

         The  financial  statements of the Company as of and for the years ended
March 31,  1999 and 1998 have been  audited by Haskell & White LLP,  Independent
Certified  Public  Accountants,  to the  extent  and for the period set forth in
their report  appearing  elsewhere herein and are included in reliance upon such
report given upon the authority of that firm as experts in giving said reports.

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         Until September 24, 1997, the Company's  Common Stock was quoted on the
Nasdaq  SmallCap  Stock  Market  ("Nasdaq").  The  following  table  sets  forth
representative  high and low bid quotes as reported by the OTC  Bulletin  Board,
whereon the Company's  securities  are quoted,  during the periods stated below.
Bid quotations  reflect prices between dealers,  do not include resale mark-ups,
markdowns, or other fees or commissions, and do not necessarily represent actual
transactions.
<TABLE>
<CAPTION>

           Calendar                                                              Series E (2)          Series E (2)
            Period                  Common Stock (1)         Warrants (1)      Preferred Stock           Warrants
            ------                  ----------------         ------------      ----------------          --------
                                     Low         High       Low      High       Low       High       Low        High
                                     ---         ----       ---      ----       ---       ----       ---        ----

             1997
<S>                                  <C>         <C>        <C>      <C>        <C>        <C>        <C>       <C>
01/01/97 - 03/31/97                        1         11/4      1        11/4
04/01/97 - 06/30/97                        1       1 1/8
07/01/97 - 09/23/97(3)                     1       1 1/8
10/14/97 - 12/31/97                        2           3

             1998
01/01/98 - 03/31/98                      .67        1.25                             1      4.75         .5         1.75
04/01/98 - 06/30/98                      .58        1.75                           .87       3.5         .5         1.25
07/01/98 - 09/30/98                      .75        1.56                           .31       3.5        .12         1.12
10/01/98 - 12/31/98                      .56        1.22                           .20       .67        .01          .37

             1999
01/01/99 - 03/31/99                      .75        2.56                           .20      1.72        .03          .25
04/01/99 - 06/30/99                     1.06        2.03                           .50      3.37        .10          .58
07/01/99 - 9/30/99                       .75        1.50                           .84      1.62        .13          .29
10/01/99 - 12/31/99                      .50        1.44                           .63      4.13        .13          .95

             2000
      01/01/00 - 03/31/00                .31        2.00                          1.88      3.94        .28          .56
      04/01/00 - 04/18/00                .20         .46                          1.12      2.62        .28          .44
</TABLE>
<PAGE>
(footnotes applicable to previous page)

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

(2)  The  Company  consummated  an  offering  of its Series E Stock and Series E
     Warrants in December 1997.  These securities  commenced  trading on the OTC
     Bulletin Board on January 5, 1998.

(3)  The  Company's  Common Stock was delisted  from Nasdaq  effective  with the
     close of  business  on  September  23,  1997.  It began  trading on the OTC
     Bulletin Board in October 1997.

         As of April 20, 2000, there were approximately 435 holders of record of
the  Company's  Common  Stock,  although  the  Company  believes  that there are
approximately 1,530 additional  beneficial owners of shares of Common Stock held
in street name. As of April 20, 2000,  the number of  outstanding  shares of the
Company's  Common  Stock was  19,677,016  (This  number is  subject  to  change,
nominally,  as the  pre-July  1997  reverse  split  shares  which  have not been
exchanged as yet are offered for such exchange by the Company's shareholders.)

         Effective  with the  close of  business  on  September  23,  1997,  the
Company's Common Stock was delisted from trading on Nasdaq. The Company appealed
an earlier Nasdaq  determination and presented its argument in August 1997 at an
oral hearing before the Nasdaq  Qualifications Panel (the "Panel"). On September
23, 1997, the Company received a decision from the Panel that based its decision
to delist on its belief that the Company did not meet the  stockholders'  equity
maintenance  requirement  of $1  million  and  based on  transactions  it deemed
"detrimental  to the  investing  public  and  the  public  interest"  concerning
transactions  undertaken in February  1996 with respect to options  issued to an
investor  which  provided a $2 million  L/C as  security  for a credit  line the
Company maintained with Congress Financial  Corporation  (Western)  ("Congress,"
the  "Congress  Financing").  The  Company  appealed  this  matter to the Nasdaq
Listing and Hearing Review Committee (the "Review  Committee") which, on October
29, 1997, remanded the Panel's determination for reconsideration by a new Nasdaq
analyst and a new Panel due in part to the Company's allegations of bias.

     In December 1997, the Company  presented written evidence to the new Panel,
which, in a determination  dated January 20, 1998,  affirmed the delisting.  The
Company appealed this determination to the Review Committee. In a decision dated
May 21, 1998, the Review  Committee  affirmed the delisting  citing as its basis
therefor,  inter alia, as follows: ". . . given the Company's history of losses,
we do not have confidence in the Company's ability to maintain  compliance [with
the capital and surplus requirement] for the long term." In addition, the Review
Committee  determined that "substantial  dilution to the public  shareholders by
stock  issuance . . . and by the  conversion of preferred  stock issued . . . at
prices  substantially  below the market price" supported the Review  Committee's
argument  of  purported  affiliate  self-dealing.  In  further  support  of  its
determination,  the  Review  Committee  cited the  Company's  failure to provide
information  requested with respect to entities,  which were not affiliated with
the  Company.   (In  response  to  the  Review  Committee's   request  for  such
information, the Company informed same that it did not believe it appropriate to
make  representations  regarding  the  transactions  or the  composition  of any
entities  with  which it was not  affiliated  and  recommended  that the  Review
Committee redirect such inquiries directly to such entities.) The Company sought
all administrative remedies available from Nasdaq and believes that Nasdaq erred
in its determination.  Given the extreme cost associated with appealing Nasdaq's
decision to the Securities and Exchange Commission, however, the Company decided
not to file such an appeal.


<PAGE>
                                   MANAGEMENT

Directors, Executive Officers, Promoters and Control Persons

         The  following  table  sets forth the  names,  ages,  and titles of all
directors and officers of the Company:
<TABLE>
<CAPTION>

         Name                           Age               Position

<S>                                     <C>               <C>
         Harold Rashbaum                73                Chairman of the Board

         Richard Brady                  47                Chief Executive Officer, President and Director

         James Frakes                   43                Chief Financial Officer, Secretary and Director

         Moses Mika                     78                Director
</TABLE>

         All  directors  are  elected  at an  annual  meeting  of the  Company's
shareholders  and hold  office for a period of one year or until the next annual
meeting  of  stockholders  or  until  their  successors  are  duly  elected  and
qualified.  Vacancies on the board of directors  may be filled by the  remaining
directors.  Officers are appointed  annually by, and serve at the discretion of,
the board of directors.  There are no family relationships  between or among any
officers  or  directors  of  the  Company  except  that  Mr.   Rashbaum  is  the
father-in-law of Ilan Arbel, Mr. Mika's son.

         As permitted under the Delaware General  Corporation Law, the Company's
Certificate of Incorporation  eliminates the personal liability of the directors
to the Company or any of its shareholders for damages caused by breaches of said
directors' fiduciary duties. As a result of such provision,  stockholders may be
unable to recover  damages  against  directors  for  actions,  which  constitute
negligence or gross  negligence or are in violation of their  fiduciary  duties.
This  provision in the Company's  Certificate  of  Incorporation  may reduce the
likelihood  of  derivative  and other types of  shareholder  litigation  against
directors.

         Richard  Brady is a  co-founder  of the  Company  and has  acted as the
Company's chief  executive  officer and president since December 1995. Mr. Brady
was the executive vice president,  secretary,  and a director from the Company's
inception in 1974 until December 1996. He was re-elected director of the Company
in January 1998. Mr. Brady has been the president of Toys since January 1997 and
a director thereof since May 1998.


<PAGE>
     Harold  Rashbaum  has been the  chairman  of the board of  directors  since
September 10, 1996. Mr. Rashbaum was a management consultant to the Company from
July 1995 to September  10, 1996.  In May 1998,  he was elected as a director of
Toys.  Mr.  Rashbaum has been the  president,  chief  executive  officer,  and a
director of Shopnet  since  January  1997.  From May 1996 to January  1997,  Mr.
Rashbaum  served as secretary and  treasurer of Shopnet.  Since May 1999, he has
also  been  the  president  and  a  director  of  Hollywood  Productions,   Inc.
("Hollywood," a wholly-owned subsidiary of Shopnet) and since September 1996, he
has been the president,  secretary,  and sole director of Breaking Waves (also a
wholly-owned subsidiary of Shopnet).  Since February 1996, Mr. Rashbaum has been
the president and a director of H.B.R.  Consultant Sales Corp. ("HBR"), of which
his wife is the sole  shareholder.  Prior  thereto,  from  February 1992 to June
1995, Mr.  Rashbaum was a consultant to 47th Street Photo,  Inc., an electronics
retailer. Mr. Rashbaum held this position at the request of the bankruptcy court
during the time 47th Street Photo,  Inc. was in Chapter 11. From January 1991 to
February 1992, Mr. Rashbaum was a consultant for National Wholesale Liquidators,
Inc., a major retailer of household goods and housewares.

     James Frakes was  appointed  chief  financial  officer and secretary of the
Company in July  1997.  In August  1997,  he was  elected  as a director  of the
Company. In January 1998, Mr. Frakes was appointed secretary and chief financial
officer of Toys.  He was a director from May 1998 to July 1999. In January 1998,
Mr.  Frakes was elected as a director of Shopnet.  From June 1990 to March 1997,
Mr. Frakes was chief financial  officer of Urethane  Technologies,  Inc. ("UTI")
and two of its subsidiaries,  Polymer Development Laboratories, Inc. ("PDL") and
BMC Acquisition,  Inc. These were specialty chemical companies, which focused on
the  polyurethane  segment of the plastics  industry.  Mr.  Frakes was also vice
president  and a director  of UTI  during  this  period.  In March  1997,  three
unsecured  creditors of PDL filed a petition for the  involuntary  bankruptcy of
PDL. This matter is pending before the United States Bankruptcy  Court,  Central
District of California. From 1985 to 1990, Mr. Frakes was a manager for Berkeley
International  Capital  Corporation,  an investment banking firm specializing in
later stage venture  capital and leveraged  buyout  transactions.  In 1980,  Mr.
Frakes obtained a Masters in Business Administration from University of Southern
California.  He obtained his  Bachelor of Arts degree in history  from  Stanford
University, from which he graduated with honors in 1978.

     Moses Mika was appointed as a director of the Company in March 1998 and was
elected a director  of Toys in May 1998.  Mr.  Mika was  appointed  director  of
United Textiles in March 1998. He is also the president of H.D.S.  Capital Corp.
and the  majority  shareholder  of  European  Ventures  Corp.  Mr. Mika has been
retired since 1989.

Significant Employees of the Company

         Howard Labow has been the vice  president of advertising of the Company
(a non-executive  officer position) since June 1998. He has been employed by the
Company since 1977.

         Donna Hogan has been the vice president of merchandising of the Company
(a non-executive officer position) since June 1998. She has been employed by the
Company since 1983.


<PAGE>
Compliance with Section 16(a) of the Exchange Act

         Section  16(a) of the Exchange Act  requires  the  Company's  officers,
directors,  and  persons  who  beneficially  own  more  than  ten  percent  of a
registered  class  of  the  Company's  equity  securities  to  file  reports  of
securities  ownership  and changes in such  ownership  with the  Securities  and
Exchange Commission ("SEC").  Officers,  directors, and greater than ten percent
beneficial  owners also are required by rules  promulgated by the SEC to furnish
the Company with copies of all Section 16(a) forms they file.

         No person ("a Reporting Person") who during the fiscal year ended March
31, 2000 was a director,  officer,  or beneficial owner of more than ten percent
of the  Company's  Common Stock or Series E Stock [which are the only classes of
equity  securities of the Company  registered  under ss.12 of the Exchange Act],
failed to file on a timely basis reports required by ss.16 of the Act during the
most recent  fiscal year except as follows:  (i) Richard  Brady failed timely to
file a Form 4,  (ii)  Harold  Rashbaum  failed  timely  to file a Form 4,  (iii)
Breaking  Waves failed timely to file a Form 4, (v) EACF failed timely to file a
Form 4. The  foregoing is based solely upon a review by the Company of (i) Forms
3 and 4 during the most recent  fiscal year as  furnished  to the Company  under
Rule 16a-3(e)  under the Act, (ii) Forms 5 and amendments  thereto  furnished to
the  Company  with  respect  to its most  recent  fiscal  year,  and  (iii)  any
representation  received by the Company from any reporting person that no Form 5
is required, except as described herein.

Commission Position on Indemnification for Securities Act Liabilities

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

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

Summary of Cash and Certain Other Compensation

         The following  provides  certain  information  concerning  all Plan and
Non-Plan (as defined in Item 402 (a)(ii) of Regulation S-B) compensation awarded
or paid by the Company during the years ended March 31, 2000,  1999, and 1998 to
each of the named executive officers of the Company.
<TABLE>
<CAPTION>
                           SUMMARY COMPENSATION TABLE

                                          Annual Compensation                             Long-Term Compensation

                                                                                      Awards                       Payouts
                                                                                                Securities
                                                                                Restricted      Underlying             All Other
                                                                              Stock Award(s)     Options/     LTIP    Compen-sation
                                                                                    ($)            SARs       Payouts         ($)
Name and Principal          Year      Salary    Bonus(#) ($)  Other Annual
Position                                                      Compen-sation
<S>                         <C>       <C>       <C>           <C>             <C>              <C>            <C>       <C>
   Richard Brady
     President,  CEO,
    and Director            2000      175,000    5,000        9,147 (1)       --               --             --         --
                            1999      124,500    --           8,579 (1)       --               --             --         --
                            1998      120,000    --           8,579 (1)       25,000(2)        --             --         --

   James B. Frakes
   Chief Financial
   Officer, Secretary,
   and Director             2000      110,000    --           3,797(3)        --               --             --         --
                            1999      101,200    --           --              --               --             --         --
                            1998      N/A
</TABLE>
(footnotes)

     1. Includes an automobile  allowance of $7,200 for each of 2000,  1999, and
1998, and the payment of life  insurance  premiums of $1,947 for 2000 and $1,379
for each of 1999 and 1998.

     2. Mr. Brady  received  25,000 shares of Series E Stock as a bonus in March
1998:  these shares  vested  equally over a 12 month period  commencing in April
1998 and were sold by Mr. Brady in March 2000.

     3. Represents lease payments on a Company car.

         During fiscal 2000,  Harold  Rashbaum,  the  Company's  chairman of the
board,  received an  aggregate  of $48,000 in  compensation  from the Company in
consideration of the consulting  services he provided  therefor.  In March 1998,
the  Company  issued  25,000  shares  of  Series E Stock,  subject  to a vesting
schedule,  to each  of Mr.  Brady  and Mr.  Rashbaum,  both of whom  sold  their
respective  shares during the fourth  quarter of the fiscal year ended March 31,
2000.  Mr.  Rashbaum  devotes a significant  portion of his time to the Company.
Among other  things,  he reviews  potential  store  sites,  assists in strategic
planning, reviews all cash outflows, and otherwise works closely with management
in further developing and implementing the Company's ongoing business strategy.
<PAGE>
1994 Stock Option Plan

         In 1994, the Company adopted a Stock Option Plan (the "SOP"). The board
believes  that the SOP is desirable to attract and retain  executives  and other
key  employees of  outstanding  ability.  Under the SOP,  options to purchase an
aggregate  of not more than 50,000  shares of Common  Stock may be granted  from
time to time to key employees,  officers,  directors,  advisors, and independent
consultants to the Company and its  subsidiaries.  The Company  granted to James
Frakes,  chief financial officer and secretary,  pursuant to his hire, an option
to purchase  30,000  shares of Common  Stock at an  exercise  price of $3.25 per
share,  vesting  at the rate of 10,000  shares  per annum in each of July  1998,
1999, and 2000. On June 17, 1998, the board elected to adjust the exercise price
of the option to $1.15, representing  approximately 110% of the closing price of
the Common Stock on said date.

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

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

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


<PAGE>
1994 401(k) Employee Stock Option Plan ("ESOP")

         In May 1994,  the Company  adopted  corporate  resolutions  approving a
401(k)  Employee  Stock  Ownership  Plan (the  "401(k)  ESOP Plan") which covers
substantially  all  employees of the Company.  The 401(k) ESOP Plan was filed on
July 14, 1995 with the Internal Revenue Service and includes provisions for both
employee  stock  ownership  and a 401(k)  Plan.  The  401(k)  ESOP  Plan  allows
contributions only by the Company:  these can be made annually at the discretion
of the Company's  board of directors.  The 401(k) ESOP Plan has been designed to
invest  primarily  in the  Company's  stock.  The  employees of the Company will
contribute to the 401(k)  portion of the Plan through  payroll  deductions.  The
Company does not intend to match  contributions to the 401(k).  Contributions to
the 401(k)  ESOP Plan may result in an  expense,  resulting  in a  reduction  in
earnings,  and may dilute the  ownership  interests of persons who currently own
securities of the Company.  On January 26, 1995, Messrs.  Brady and Tom Davidson
(a founder of the Company and the Company's former  president) and the Company's
then parent  company  contributed an aggregate of 15,333 shares of the Company's
Common  Stock to the 401(k)  ESOP Plan.  In August  1998,  pursuant  to the ESOP
portion of the plan,  the Company issued 5,673 shares of Common Stock to certain
former employees.

                             BUSINESS OF THE COMPANY

General

         The Company was  founded in 1974,  at which time it operated  one store
under the name Play Co. Toys in Escondido,  California.  At present, the Company
and its subsidiary,  Toys,  operate an aggregate of thirty-one stores throughout
Southern California (in the Los Angeles,  Orange, San Diego, Riverside,  and San
Bernardino  Counties) and in (i) Tempe,  Arizona,  (ii) Las Vegas, Nevada, (iii)
Dallas and Houston,  Texas, (iv) Auburn Hills, Michigan, (v) Chicago,  Illinois,
and (vi) Charlotte, North Carolina. The Company intends to expand its operations
geographically  and in  accordance  therewith  has executed  leases to open four
additional  stores by the end of  calendar  year  2000.  These  stores  shall be
located  in  Nevada,  Tennessee,  Illinois,  Colorado,  Florida,  Maryland,  and
Minnesota.

         Approximately  75% of  the  Company's  stores  offer  educational,  new
electronic  interactive,  and specialty and collectible  toys and items for sale
and are strategically located in highly trafficked, upscale malls. The remaining
25% sell traditional  toys and games and are located in strip shopping  centers.
Given the favorable  results obtained from a two year market test of the sale of
children's swimwear in its stores, the Company recently expanded its product mix
and now offers a limited number of children's  swimwear and accessories for sale
in many of its stores.

         Since 1997, the Company has embraced and implemented a new store design
and layout,  remodeled most of its older stores, closed  non-profitable  stores,
and expanded its  geographic  market from  exclusively  Southern  California  to
across the United  States.  Since 1996,  the Company has opened  twenty  stores,
which are  considered by management to be high-end  retail toy and  educational,
electronic  interactive stores.  These outlets, and those the Company expects to
open in the  future,  offer  items  comparable  in  quality  and choice to those
offered by FAO Schwarz,  Warner Brothers,  and Disney Stores and are expected to
attract clientele similar to those attracted by such stores.


<PAGE>
         In  April  1999,  the  Company  debuted  the  first  of  two  dedicated
electronic commerce web sites. 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  offers  approximately
3,000 items for sale on the web site. The second site, www.webjumbo.de,  debuted
in October  1999 and is a full line site  retailing  approximately  5,000 items.
This site is  exclusively  in  German,  and a sizable  portion of the items sold
thereon will represent German toys not sold in the Company's retail stores.

         Because the Company's new and newly remodeled  stores focus on the sale
of educational and electronic  interactive games and toys,  specialty  products,
and collector's toys which generally carry higher gross margins than traditional
toys,  such stores have shown and are  expected to continue to show higher gross
profits than the Company's older stores (which focused  primarily on the sale of
traditional toys).

Acquisition of Toys International.COM, Inc. f/k/a Toys International, Inc.

         In January 1997, the Company acquired  substantially  all of the assets
of Toys. The acquisition,  in principal,  included the assignment to the Company
of the three store leases then held by Toys and Toys' entire inventory.  As part
of the  purchase  agreement,  the  Company  obtained  the  rights  to the  "Toys
International"  and "Tutti  Animali"  operating name trademarks and also assumed
the  existing  leases at Toys'  three  store  locations:  two of such  locations
operate under the tradename "Toys  International,"  and the third operates under
the "Tutti Animali"  tradename.  The total purchase price was $1,024,184,  which
consisted  mainly of inventory and certain  prepaid  expenses and deposits.  The
purchase  price was tendered in the form of a $759,184 cash payment  remitted in
January 1997 and the execution of two promissory  notes,  aggregating  $265,000,
payable over a two year period.  Both promissory notes were repaid in full under
agreed terms. In order to ensure a smooth  transition in operations,  the former
president of Toys, Mr. Gayle Hoepner, continued his relationship as a consultant
to the  Company  through  April 1997,  during  which time he advised the Company
regarding Toys' then operations, vendors, policies, employees, etc.

Ownership of the Company

         Ilan Arbel is the  president  and a director  of United  Textiles,  the
former majority  stockholder of the Company,  which now owns approximately 22.3%
of the Company's Common Stock. Mr. Arbel is also the president and a director of
Multimedia,  which owns  approximately  24.5% of the Company and 78.5% of United
Textiles.   Breaking  Waves,  a  wholly  owned   subsidiary  of  Shopnet,   owns
approximately 6.4% of the Company's Common Stock. The president of both Breaking
Waves and Shopnet is the father-in-law of Mr. Arbel who is also the president of
EVC, the entity having substantial control of Shopnet. As a result,  through his
role as  president  of each of  United  Textiles,  Multimedia,  and EVC and said
entities'  holdings of the  Company's  Common Stock,  Mr. Arbel  influences to a
significant  degree the policies and  direction of the Company.  The chart below
depicts the Company's linear ownership structure as of April 20, 2000. (Breaking
Waves  is not  presented  thereon  as it has no  affiliation  with  EACF and its
subsidiaries.)


<PAGE>
                       Europe American Capital Foundation
                                       ||
                                       \/
                         American Telecom PLC (83.7%) => ABC Fund, Ltd. (20%)
                                     (100%)
                                       ||
                                       \/
                                U.S. Stores Corp.
                                     (67.7%)
                                       ||
                                       \/
                     Multimedia Concepts International, Inc.
                                     (78.5%)
                                       ||
                                       \/
                          United Textiles & Toys Corp.
                                     (22.3%)
                                       ||
                                       \/
                       Play Co. Toys & Entertainment Corp.

     The Company has two subsidiaries: (i) Toys, of which the Company owns 58.4%
and (ii) Canyon, which is wholly owned by the Company.  Toys is the only working
subsidiary,  however,  operating  twenty-seven stores, one of which is the Santa
Clarita store which Canyon recently  assigned to Toys. See Risk Factor No. 21. -
Significant Influence by Ilan Arbel.

Product Lines

         The  Company's  older  stores,  which  are  located  in strip  shopping
centers,  sell children's and adult toys, games, bicycles and other wheel goods,
sporting  goods,  puzzles,  Nintendo  and  Sony  electronic  game  systems  (and
cartridges  therefor),  cassettes,  and books.  These  stores offer in excess of
15,000  items  for  sale,  most of which  are  major  brand  name toys and hobby
products.

         The Company's new (post 1996) and remodeled stores, while also offering
the aforesaid  products for sale,  stock a mix of  educational  toys,  specialty
stuffed  animals such as Steiff and North America  Bears,  Small World toys, LBG
trains,  CD-ROMs,  computer  software games, and Learning Curve and Ty products.
The Company's  Tutti Animali  store,  located in the Crystal Court Mall in Costa
Mesa, California, primarily sells stuffed animals.

         The Company  periodically reviews each individual store's sales history
and prospects on an individual basis to decide on the appropriate product mix to
stock  thereat.  During  calendar years 1997 and 1998, the Company market tested
the sale in its  stores of a limited  number  of pieces of  children's  swimwear
manufactured by Breaking Waves, an affiliate. The Company's chairman is also the
president  of  Shopnet,  Breaking  Waves'  parent.  Those  market  tests  proved
successful.  As a result,  in November  1998,  the Company  entered into a sales
agreement with Breaking Waves pursuant to which Breaking Waves agreed to sell to
the  Company on a wholesale  basis,  and the  Company  agreed to  purchase  from
Breaking Waves, during each season during which swimwear is purchased, an agreed
upon  number of pieces of  merchandise  for its retail  locations.  The  Company
further agreed to provide  advertising,  promotional  materials,  and ads of the
merchandise in all of its  brochures,  advertisements,  catalogs,  and all other
promotional materials,  merchandising  programs, and sales promotion methods, in
all mediums  utilized by same.  The Company's  swimwear  sales  comprise a small
portion (less than 1%) of its total sales.


<PAGE>
Suppliers and Manufacturers

         The  Company  purchases  a  significant  portion of its  products  from
approximately five manufacturers and ships them to its stores from its warehouse
distribution  center.  There are no written contracts and/or agreements with any
individual manufacturer or supplier;  rather, all orders are on a purchase order
basis only. The Company relies on credit terms from suppliers and  manufacturers
to  purchase  nearly all of its  inventory.  Credit  terms vary from  company to
company  and are based  upon many  factors,  including  the  ordering  company's
financial condition,  account history, type of product, and the time of year the
order is placed.  Such  credit  arrangements  vary for  reasons  both within and
outside the control of the Company.

Merchandising Strategy

Store Design

         The Company  believes it important to offer an environment that is less
intimidating and more "user friendly" than the environments  provided by some of
the larger toy retailers whose businesses  compete with the Company.  In view of
this belief,  the Company actively  embraces a policy of affording its customers
courtesy,  respect, and ease of convenience.  The Company provides trained store
clerks to assist  customers  with all of their  shopping  needs and  stocks  its
merchandise at eye level for its patrons' convenience.

         In 1996, management determined that current and prospective  consumers,
whose  needs  and  desires  are  influenced  by  prevailing  musical,   fashion,
recreational,  and entertainment trends,  require variety and demand in addition
to traditional  products;  namely, they desire the most fashionable products. In
an effort to meet the  rapidly  changing  needs of its  consumers,  the  Company
designed  new  outlets  which  provide  a  combination  of (i) new  educational,
electronic  interactive,  specialty,  hobby,  and collectible toys and goods and
(ii)  traditional  toys and games. In addition,  it sought out, has opened,  and
continues to open outlets located in highly trafficked malls, rather than in the
strip shopping centers where it originally opened its stores.  In addition,  the
Company  developed a new store design and marketing  format,  which  provides an
interactive setting together with a retail operation. This format and design has
formed the  foundation  for the  Company's  future  direction  and growth plans,
thereby allowing the Company to meet current and imminent industry demands.

         In June 1999,  the Company  opened its 26th store in the Venetian Hotel
in Las Vegas,  Nevada.  In September  1999,  the Company opened one store in San
Francisco  (Pier 39) and two stores near Charlotte,  North Carolina.  In October
1999, the Company  opened one store in Mission Viejo,  California and two stores
near Houston, Texas. During fiscal year 1999, the Company opened six new stores.
With the closure of the  Company's  Simi  Valley  store in  February  2000,  the
Company's store count was brought to its current level of thirty-one stores. The
Company  intends to open seven  additional  stores by the end of  calendar  year
2000.


<PAGE>
Product and Trend Analysis

         The Company  continually  assesses  trends and demands in the industry,
refines its store  formats  and/or  product  lines as needed,  and  analyzes and
evaluates  markets for future store openings,  merchandise  lines, and marketing
strategies.  The Company  operates its stores  under the names "Play Co.  Toys,"
"Toys  International," "Toy Co.," and "Tutti Animali" depending upon the product
mix and location.

         The Company  offers a broad  in-stock  selection  of products at prices
generally competitive within the industry.  While the Company does not stock the
depth or  breadth  of  selection  of toys for its  stores as some of its  larger
competitors  do, the Company does strive to stock all basic  categories  of toys
and  all  television  advertised  items.  The  Company  continues  to  emphasize
specialty and educational toys in its stores.

Termination of Military Base Sales

         In June  1994,  the  Company  began  to sell toy and  hobby  items on a
wholesale basis to military bases located in Southern California.  In accordance
with its new corporate  focus,  and given that wholesale sales to military bases
were  minimal  in fiscal  year 1998 (2% of sales)  and  fiscal  year 1997 (3% of
sales),  the  Company  ceased  such  sales as of July 1998.  Wholesale  sales to
military bases were approximately 1% of sales in fiscal year 1999.

Seasonality

         Since inception,  the Company's business has been highly seasonal, with
the majority of its sales and profits  being  generated  in the fourth  calendar
quarter of the year,  particularly  during the  November  and  December  holiday
season.

Competition

         The toy market is highly  competitive.  Though the Company's new stores
offer a combination of  traditional,  educational,  new electronic  interactive,
specialty,  and  collectible  toys and  items,  the  Company  remains  in direct
competition  with local,  regional,  and national toy retailers  and  department
stores,  including Toys R Us, Kay Bee Toy Stores,  K-Mart, and Wal Mart. Most of
the Company's larger competitors are located in freestanding  stores rather than
in malls. Kay Bee stores,  however,  are located in malls,  though their product
line is different than the Company's. The Company also competes with on-line toy
retailers,  such as eToys Inc. The toy market is particularly  characterized  by
large  retailers and discount  stores with intensive  advertising  and marketing
campaigns  and with  deeply  discounted  pricing of such  products.  The Company
competes as to price,  personnel,  service,  speed of  delivery,  and breadth of
product line.

         As a result of the continually  changing nature of children's  consumer
preferences  and tastes,  the success of the Company is dependent on its ability
to change and adapt to new trends and to supply the merchandise  then in demand.
Children's  entertainment  products are often  characterized  by fads of limited
life cycles.  Combining  the  traditional  and  educational  toy segments of the
market into one retail  location is believed to be a unique  concept that should
prove to differentiate  the Company's stores from those of its larger or similar
size  competitors.  Management  has been  unable  to locate  any other  retailer
currently using this combined  marketing  concept.  The Company will compete for
the educational toy customer with other specialty  stores such as Disney Stores,
Warner Bros.  Stores,  Learning  Smith,  Lake Shore,  Zainy  Brainy,  and Noodle
Kidoodle.


<PAGE>
         Most of the  companies  with  which  the  Company  competes  have  more
extensive research and development, marketing, and customer support capabilities
and greater  financial,  technological,  and other  resources  than those of the
Company.  There can be no assurance  that the Company will be successful or that
it will be able to distinguish  itself from such larger,  better known entities.
In addition,  the Company does not believe there are any significant barriers to
entry to discourage new companies from entering into this industry.

Warehousing, Shipping and Inventory Systems

         The Company's stores are serviced from one distribution facility, which
is  approximately  37,000  square  feet.  Inventory  and  shipment  of  products
continues  to  be  monitored  by  a  computerized   point-of-sale   system.  The
point-of-sale system is a sophisticated scanning, inventory control, purchasing,
and warehouse  system which allows each store manager to monitor sales  activity
and inventory at each store and enables the Company's officers to obtain reports
on all  stores.  It  monitors  sales at all store  locations  and  automatically
notifies the warehouse and shipping  department  each time stock of a particular
item is low or out, depending upon the item and the instructions programmed into
it. Through this system,  the Company analyzes product sales and adjusts product
mix in order to maximize return and effectively manage its retail space.

         The  Company's  stores  generally  are  restocked  on a  weekly  basis,
although  certain  stores and certain  items may be restocked  at more  frequent
intervals.  In  addition,  restocking  of  products is  increased  in the fourth
calendar quarter, during the holiday season, during which period some stores are
restocked on a daily basis. The Company ships to its stores in California by its
own leased  vehicles.  The Company ships to stores located outside of California
via truckload or less than truckload independent trucking companies.

Trademarks

     In 1976, 1994, and 1998, the Company received federal registrations for the
trademarks "Play Co. Toys," "TKO" and "Toy Co." respectively.  Play Co. Toys and
Toy Co. are trademarks utilized by the Company in connection with certain of its
stores.  "TKO" was used for certain items the Company  previously  manufactured.
The  Company  also  utilizes  the  tradenames  "Toys  International"  and "Tutti
Animali."

Employees

         At  April  20,  2000,  the  Company  had  three   executive   officers,
approximately  149  full  time  employees,   and  approximately  349  part  time
employees.  None of the employees of the Company is represented by a union,  and
the Company considers  employee relations to be good. Each store employs a store
manager, an assistant manager, and between fifteen to twenty-five  full-time and
part-time  employees.  Each  of the  Company's  store  managers  reports  to the
Company's   vice   president  of  retail   operations   and  vice  president  of
merchandising who in turn report directly to the Company's executive officers.


<PAGE>
Financing through FINOVA Capital Corporation

         On January 21, 1998, the Company  entered into a $7.1 million  secured,
revolving Loan and Security Agreement with FINOVA. The credit line offered under
the FINOVA Agreement  replaced the $7 million credit line the Company previously
had with Congress.  Neither FINOVA nor Congress is affiliated  with the Company.
The Company repaid the Congress loan on February 3, 1998. The FINOVA credit line
is secured by substantially all of the Company's assets and expires on August 3,
2000. The FINOVA Agreement is guaranteed by United Textiles and accrues interest
at a rate of floating  prime plus one and one-half  percent.  Effective July 30,
1998, the Company and FINOVA amended the Agreement to increase the maximum level
of borrowings thereunder from $7.1 million to $7.6 million.  Effective September
24, 1998, the Company and FINOVA entered into a second amendment to increase the
maximum level of borrowings thereunder from $7.6 million to $8.6 million through
December  31,  1998.  As of January 1, 1999,  the  maximum  level of  borrowings
returned to the $7.6 million level.  In December 1998, the FINOVA  Agreement was
amended a third time to reflect  FINOVA's taking of a subordinate  position with
respect to its lien on only such  equipment  as has been  leased by the  Company
from Phoenix Leasing, Inc.

         In November 1998, pursuant to an agreement with ZD - a related New York
limited liability company, the beneficiary of which is a member of the family of
the Company's chairman - ZD issued a $700,000  irrevocable  standby L/C in favor
of FINOVA. As consideration for its issuance of the L/C, ZD is entitled (i) to a
one-third profit  percentage after application of corporate  overhead  beginning
April 1, 1999 through the end of the terms of the store leases from three of the
Company's stores (Venetian Hotel in Las Vegas, Nevada;  Auburn Hills,  Michigan;
and  Gurnee,  Illinois)  and  (ii) to  nominate  and  appoint  one-third  of the
Company's  directors  during the  aforesaid  store  lease terms (but in no event
later than fiscal year end 2013).  Such stores did not  generate a profit  after
application of corporate  overhead in the  nine-month  period ended December 31,
1999,  thus, no payments have accrued or been made to ZD to date. As a result of
the L/C,  FINOVA  lent a matching  $700,000 to the Company in the form of a term
loan,  pursuant to a fourth  amendment to the FINOVA  Agreement  entered into on
February 11, 1999. The term loan from FINOVA expires on August 3, 2000 and bears
interest  at prime plus one  percent.  In March  1999,  the  Company  and FINOVA
entered into a Fifth  Amendment to Loan and Security  Agreement  which stretches
the agreed upon (in the FINOVA  Agreement)  decrease in advance rate against the
Company's cost value of its inventory over a five month period.  In August 1999,
the Company  and FINOVA  entered  into a Sixth  Amendment  to Loan and  Security
Agreement  pursuant  to which the  Company's  maximum  level of  borrowings  was
increased 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>
         In December 1999, at the Company's request, FINOVA agreed to reduce the
maximum  borrowing  level of the  credit  facility  from  $11.3  million to $9.3
million and to terminate a $2 million standby L/C that previously helped support
the credit facility.  The termination of the L/C allowed the Company access to a
$2 million  certificate of deposit which  previously was restricted and was used
as collateral for the L/C by the issuing bank. On December 31, 1999, the Company
had  $54,170  outstanding  under  its  revolving  credit  facility  with  FINOVA
(representing only the interest accrued during the month of December 1999 as the
principal  balance  was paid  down to zero  during  the  December  quarter)  and
$6,990,395 available thereunder.

         On March 13,  2000,  the  Company and FINOVA  agreed that FINOVA  would
release  its  interest  as  beneficiary  in $1.7  million of standby  letters of
credit.  These  standby  letters  of credit  had  originally  been  provided  by
Multimedia Concepts International,  Inc. for $1 million, and by ZD for $700,000.
Further,  the total  amount  available  under the  facility  was  reduced  to $5
million.  Beginning  April 30, 2000, the facility is to be further reduced by $1
million at each month-end, until reduced to zero in August 2000.

         During fiscal year 1999, the Company breached two negative covenants in
the FINOVA  Agreement  by  exceeding  maximum  levels of  capital  expenditures,
unsecured  debt, and lease  financing.  FINOVA waived such  defaults.  See "Risk
Factor No. 9 - Dependence on FINOVA Credit Line (Secured by all of the Company's
Assets)."

         The Company is currently  seeking an  alternative  lending  arrangement
with a bank or finance company.  Although the Company has received three letters
of intent for such a facility, there can be no assurance that it will be able to
obtain such a facility on acceptable terms, or at all.

Trade Financing

         The Company relies on credit terms from its suppliers and manufacturers
to purchase nearly all of its inventory.  Credit  arrangements  vary for reasons
both  within and  outside  the control of the  Company.  See "--  Suppliers  and
Manufacturers."

Fixture Financing

         Since the  beginning of fiscal year 1999,  the Company has entered into
approximately  forty-eight  financing agreements for the leasing of fixtures and
security  equipment  for its  remodeled and new stores.  These  agreements  were
entered  into  with  various  entities,  none of  which is  affiliated  with the
Company,  and bear terms of between  three and five years.  The  agreements  are
payable  monthly and provide  fixture  financing  in the  approximate  aggregate
amount of $1,750,000  All such  financings  are secured by the  Company's  store
fixtures  and  equipment.   The  Company  is  currently  negotiating  additional
financing of this type.


<PAGE>
Former Financing through Congress Financial Corporation (Western)

         In  February  1996,  pursuant to the terms of the  Congress  Financing,
Europe  American  Capital  Corporation  ("EACC"),  an  affiliate of the Company,
delivered  a $2  million  L/C to  Congress.  The  Congress  Financing  was  also
guaranteed by United Textiles,  the then majority shareholder of the Company. As
compensation  for the issuance of the L/C, the Company  granted to EACC options,
subject to shareholder approval, (i) to purchase up to an aggregate of 1,250,000
shares of Common  Stock at a purchase  price of 25% of the closing bid price for
the Common Stock on the last business day prior to exercise, for a period of six
months from issuance (this option expired unexercised);  and (ii) to purchase up
to an aggregate of 20 million shares of the Company's Series E Stock. From April
1996 to June 1997,  EACC  exercised  its options and  purchased  an aggregate of
3,562,070  shares of the Series E Stock for $3,562,070.  An aggregate of 361,500
of such shares were converted into Common Stock.  In March 1997,  EACC issued an
additional  $1  million  L/C to  Congress  in order  for the  Company  to obtain
additional  financing  from  Congress.  This L/C  enabled the Company to receive
additional advances of up to $1 million from Congress.  EACC did not receive any
compensation  for the  issuance of this L/C.  With the closing of the  Company's
December  1997 offering of Series E Stock,  EACC's option to purchase  shares of
Series E Stock (granted in accordance with the Congress  Financing)  terminated.
The proceeds of the funds  received from EACC's  investment  enabled the Company
(i) to acquire the assets of Toys (a three store chain) in January 1997, (ii) to
finance the openings of the Santa Clarita, Arizona Mills, Redondo Beach, Ontario
Mills, and Clairemont Mesa stores,  (iii) to redesign four store locations,  and
(iv)  to  support  the  Company's   operations  during  the  Company's  business
turnaround.

Recent Developments

         On November 19, 1999, the Company's  subsidiary,  Toys,  consummated an
initial public offering of its common stock on the SMAX segment of the Frankfurt
Stock  Exchange.  The  Offering  was  underwritten  by  Concord  Effekten  AG of
Frankfurt,  Germany.  Toys sold 2 million shares,  or a 16.7%  interest,  in the
Offering  for net  proceeds of  approximately  $23.3  million.  The Offering was
priced at 13 Euros per share, or  approximately US $13.52 per share. The Company
retained majority ownership of Toys (58.4%).

         On July 20,  1999,  the Company  and Toys  entered  into an  investment
agreement  whereby an  unaffiliated  investment  bank (Concord) and CDMI Capital
Corp.  ("CDMI," a British  Virgin  islands  corporation  of which Moses Mika,  a
director of the Company,  is a shareholder)  each  purchased  330,000 shares (or
3.3%)  of Toys  common  stock  for an  aggregate  of $2.8  million  as a  bridge
financing to the  aforementioned  public offering.  This placement of securities
reduced the Company's ownership of Toys from 100% to 58.4%.

         On July 15, 1999, Tudor, a British Virgin Islands  corporation of which
Mr.  Mika is a  shareholder,  as an  assignee  of an option to acquire  from the
Company 25% of the  outstanding  shares of the common stock of Toys,  elected to
exercise such option.  The option called for the purchase price to be 25% of the
subsidiary's  book value at June 30, 1999, which book value was determined to be
$2,894,711.  In October 1999,  Tudor paid the Company  $723,678 (25% of the book
value as of June 30, 1999) for its shares of Toys common stock.


<PAGE>
         In May 1999,  the Company sold 750,000  shares of Series F Stock,  at a
purchase price of $1.00 per share, in a private placement.  The Company received
$657,500 in net proceeds from the sale.

         In March 1999, the Company  borrowed an aggregate of $400,000 from Full
Moon Development,  Inc., a corporation not affiliated with the Company, pursuant
to two promissory notes, each in the amount of $200,000.  The Company has repaid
both notes.

         In February  1999,  the Company  entered into a one year agreement with
Typhoon Capital  Consultants,  LLC ("Typhoon")  pursuant to which Typhoon was to
provide financial consulting services and other consulting services encompassing
assistance in the production of a summary  business plan and corporate  profile,
the creation of an advisory committee to assist the Company in assessing certain
proposed actions,  and the marketing of the Company's web sites. In exchange for
its  services,  Typhoon was to be granted an option to purchase an  aggregate of
150,000  shares of Common  Stock,  exercisable  at $1.75 per share  until  their
expiration on August 30, 2001. The Company  terminated  this agreement in August
1999, however, due to Typhoon's breach of its obligations thereunder.

         In November  1998,  the Company  borrowed  $250,000  from Amir Overseas
Capital Corp. ("Amir"),  a corporation not affiliated with the Company,  under a
promissory note which bore interest at 12%. The note was repaid in January 1999.
In September 1998, the Company borrowed $1,000,000 from Amir, under a promissory
note, which bore interest at 12%. This note was repaid in December 1998.

         In July 1998,  the  Company  entered  into a Lead  Generation/Corporate
Relations  Agreement with Corporate  Relations Group,  Inc.  ("CRG"),  a Florida
corporation  not  affiliated  with the  Company,  pursuant  to which  CRG was to
provide  investor and public  relations  services to the Company for a period of
five years.  Under the terms of the Agreement,  the Company paid $100,000 to CRG
upon  execution of the  agreement,  and a Company  shareholder  remitted  50,000
shares of the  Company's  Series E Stock as a  reimbursement  for  expenses.  In
addition,  in exchange for CRG's services,  the agreement provided for the grant
to CRG and four of its  principals  options to  purchase  an  aggregate  450,000
shares  of  Common  Stock at an  exercise  price of  $0.78125  per  share and an
aggregate  700,000  shares of Series E Stock at an  exercise  price of $2.25 per
share.  The Company has  recorded an  aggregate  value for this  transaction  of
$143,750, representing only the $100,000 cash payment and $43,750 for the Series
E Stock  (based on a closing  market  price of  $0.875  per share on August  27,
1998), as the Company did not execute the option  agreements given CRG's failure
to perform material duties required of it by the agreement.

         In June 1998, ABC, a Belize corporation and an affiliate of the Company
under  common  control,  the  holder of a 5%  convertible  secured  subordinated
debenture  - dated  January  21, 1998 and due August 15, 2000 - offered to amend
the terms of the debenture to enable the conversion of the principal  amount and
accrued interest  thereon,  into shares of Series E Stock, at a conversion price
of $1.00  per  share.  Management  agreed to  convert  the  debenture  since the
conversion  of the debt  into  equity  would  result  in a  strengthened  equity
position which  management  believed  would provide  confidence to the Company's
working capital lender,  FINOVA,  and trade creditors.  Further,  converting the
debt to equity eliminated on-going interest expense  requirements as well as the
cash flow  required  to repay the  debenture.  Simultaneously  with its offer to
amend the  debenture,  ABC elected to convert same as of June 30, 1998,  whereby
$1.5 million in principal  amount and $33,333 in accrued interest were converted
into 1,533,333  shares of Series E Stock.  ABC did not receive any  registration
rights  regarding the shares.  Simultaneously,  ABC terminated the  Subordinated
Security  Agreement  between the parties and the Intercreditor and Subordination
Agreement, dated January 21, 1998, by and between ABC and FINOVA.


<PAGE>
         The  debenture  provided for the  conversion  of same, at ABC's option,
into  shares  of common  stock of  either  (i) a  subsidiary  which the  Company
intended  to form for the  purpose of  acquiring  those  stores  operated by the
Company (or its subsidiaries) which conduct business as "Toys International," or
(ii) any other  subsidiary  (such as Toys) which might  acquire a portion of the
assets and business of the Company.  This option to convert was  exercisable  at
the net book  value of the  subsidiary's  shares on the date ABC  exercised  the
option  with a  limitation  on  such  share  ownership  being  25% of the  total
outstanding shares of said subsidiary. In September 1998, in accordance with the
terms of the debenture, ABC assigned its option to Tudor as discussed above.

         In May 1998,  the Company  commenced  an  offering of units,  each unit
comprising one share of Series F Stock and one Series F Preferred Stock Purchase
Warrant  (the  "Series  F  Warrants"),  at a  purchase  price of $3.00 per unit,
through  Morgan  Grant  Capital  Group,  Inc. as  placement  agent.  The Company
terminated the offering in June 1998, and no funds were raised thereby.

         In July  1997,  the  Company  effected  a 1 for 3 reverse  split of its
Common Stock. To date, not all  shareholders  have exchanged  their  pre-reverse
split shares for  post-reverse  split  shares;  therefore,  the number of shares
outstanding as of the date set forth herein is subject to change,  nominally, as
such shareholders submit their shares for exchange.

Description of Property

         The  Company  leases  (i) 40,000  square  feet of  combined  office and
warehouse  space  (approximately  3,000  square  feet is office  space,  and the
remaining 37,000 square feet is warehouse space) located at 550 Rancheros Drive,
San Marcos,  California  and (ii)  approximately  2,600  square feet of separate
space which houses  defective  merchandise  until same is either returned to the
manufacturers  or the Company is authorized by the  manufacturers to destroy the
goods. The latter lease is on a month to month basis,  which the Company intends
to terminate in the near future. The 40,000 square foot facility is leased at an
approximate  annual  cost of  $247,000  from a  partnership  of which one of the
partners is Richard  Brady,  the president  and a director of the Company.  This
lease,  which was renewed  March 2000 for a two-year  period  ending April 2002,
contains an option to extend the lease for an additional  three-year period. The
fixed minimum rent has  increased,  effective May 1, 2000, to $25,000 per month,
or $300,000  per year.  As part of the  renewal,  the lease was  assigned to the
Company's Toys  subsidiary.  The Company believes that this lease is on terms no
more or less favorable than terms it might  otherwise  have  negotiated  with an
unaffiliated party.


<PAGE>
         The  following  table  sets forth the  leased  properties  on which the
Company's currently operating stores (aggregating 31) are located:
<TABLE>
<CAPTION>
===============================================================================================================================
                                                    SIZE IN SQUARE FEET
                                                                                 LEASE                     BASE RENT
                 STORE LOCATION                                               EXPIRATION                  ANNUAL COST
- -------------------------------------------------------------------------------------------------------------------------------


<S>                                                      <C>                        <C>                           <C>
Play Co. Toys                                            12,000                July 2006                          $108,000.00
Santa Clarita
19232 Soledad Canyon Rd
Santa Clarita, CA  91351
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                             7,800                January 2001                        $84,840.00
Santa Margarita
27690-B Santa Margarita
Mission Viejo, CA  92691
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                  8,250         December 1999                         $87,549.72
Chula Vista
1193 Broadway
Chula Vista, CA  91911
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,030           June 2000                          $127,880.64
El Cajon
327 N. Magnolia
El Cajon, CA  92020
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,000        September 2005                        $110,753.88
Encinitas
280 N. El Camino Real
Encinitas, CA  92024
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                  9,800         December 2004                        $117,330.72
Pasadena
885 S. Arroyo Parkway
Pasadena, CA  91105
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 13,125         January 2001                          $96,360.00
Orange
1349 E. Katella
Orange, CA  92513
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,478         March 2005                           $113,162.40
Redlands
837 Tri-City
Redlands, CA  92373
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,156          August 2002                          $88,053.00
Clairemont
4615-A Clairemont Drive
San Diego, CA  92117
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 11,597          March 2004                           $91,020.00
Rancho Cucamonga
9950 W. Foothill Blvd, Suite U
Rancho Cucamonga, CA 91730
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,000         October 2004                          $64,926.60
Corona
1210 W. Sixth Street
Corona, CA  91720
===============================================================================================================================
</TABLE>
<PAGE>
(table continued from previous page)
<TABLE>
<CAPTION>
===============================================================================================================================
                 STORE LOCATION                     SIZE IN SQUARE FEET          LEASE                     BASE RENT
                                                                              EXPIRATION                  ANNUAL COST
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                    <C>                         <C>
Play Co. Toys                                                  9,400         December 2003                        $178,980.00
Woodland Hills
19804 Ventura  Blvd., #366
Woodland Hills, CA 91364
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             5,183         January 2004                         $159,900.00
South Coast Plaza, Ste. 1020
3333 Bristol Street, Suite 1030
Costa Mesa, CA  92626
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             3,869         January 2001                         $145,920.00
Century City
10250 Santa Monica Blvd
Los Angeles, CA  90067
- -------------------------------------------------------------------------------------------------------------------------------
Tutti Animali                                                  1,220         January 2000                         5% of Sales
Crystal Court
3333 Bear Street
Cost Mesa, CA  92626
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             3,620          August 2007                          $83,260.08
Galleria at South Bay
1815 Hawthorne Blvd., #366
Redondo Beach, CA  90278
- -------------------------------------------------------------------------------------------------------------------------------
Toy  Co.                                                       5,642         January 2003                         $112,840.00
Ontario Mills
One Mills Circle, #302
Ontario, CA  91764
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                        7,103         October 2002                         $163,369.00
Arizona Mills
5000 Arizona Mills Circle, #689
Tempe, AZ  85282
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                        7,002             May 2008                          $175,483.32
Fashion Outlet of Las Vegas
32100-320 Las Vegas Blvd. So.
Primm, NV 89019
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                        9,369           May 2003                           $175,483.32
Grapevine Mills
3000 Grapevine Mills Pkwy, Ste. 312
Grapevine, TX 76051

- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             5,339           December 2008                      $133,475.04
Thousand Oaks
208 W. Hillcrest Drive
Thousand Oaks, CA 91360
===============================================================================================================================
<PAGE>
(table continued from previous page)

===============================================================================================================================
                 STORE LOCATION                     SIZE IN SQUARE FEET          LEASE                     BASE RENT
                                                                              EXPIRATION                  ANNUAL COST
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                       <C>                            <C>
Toys International                                       10,000                May 2008                           $195,000.00
Great Lakes Crossing
4236 Baldwin Rd., #551
Auburn Hills, MI 48326

- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                  12,496                July 2003                          $168,696.00
Gurnee Mills Mall
06170 W. Grand Ave., Sp. #559
Gurnee, IL 60031
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       9,400                March 2008                          $221,424.00
The Block
20 City Dr. West, Ste. 203
Orange, CA 92868

- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       7,002                 June 2004                          $450,000.00
The Venetian Resort & Casino
3311 Las Vegas Blvd. South, Ste.1212
Las Vegas, NV 89109
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       5,500                 August 2009                        $115,500.00
Pier 39
The Embarcadero
San Francisco, CA 94133
- -------------------------------------------------------------------------------------------------------------------------------
Play Co.                                                 4,594                   July 2008                        $105,662.00
Concord Mills
8111 Concord Mills Blvd.
Concord, NC 28027
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                 10,402                   July 2008                        $228,844.00
Concord Mills
8111 Concord Mills Blvd.
Concord, NC 28027
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                 8,988                    October 2009                     $197,736.00
Katy Mills
5000 Katy Mills Circle, Ste. 514
Katy, TX 77494
- -------------------------------------------------------------------------------------------------------------------------------
Play Co.                                                4,476                    October 2009                     $102,948.00
Katy Mills
5000 Katy Mills Circle, Ste. 722
Katy, TX 77494
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                      5,959                    January 2010                     $154,934.00
The Shops at Mission Viejo
30 Shops at Mission Viejo
Mission Viejo, CA 92691
===============================================================================================================================
</TABLE>
Legal Proceedings

         In October  1997,  in the  Superior  Court of the State of  California,
County of San Bernardino, Foothill Marketplace, Ltd., a former lessor, commenced
suit against the Company for breach of contract  pertaining to premises  located
in Rialto,  California.  During the third  quarter of fiscal year end 2000,  the
parties  settled  the action  pursuant  to a  stipulated  agreement  whereby the
Company  remitted  an initial  cash  payment  of $35,000  and agreed to remit an
aggregate  $186,138 over the ensuing 36-month period.  In addition,  the Company
agreed to issue 100,000  shares of Common Stock to Foothill  Marketplace,  which
shares are registered for resale hereby.

         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.


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

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

         The following table summarizes  certain selected  financial data and is
qualified in its entirety by the more detailed  financial  statements  contained
elsewhere  in this  document.  The  selected  operating  data for the nine month
periods  ended  December 31, 1998 and 1999 and balance sheet data as of December
31,  1999  are  derived  from  the  Company's  unaudited  financial  statements.
Operating  results for the three month  period  ended  December 31, 1999 are not
necessarily indicative of the results that may be expected for any other interim
period or for the year ending March 31, 2000.
<TABLE>
<CAPTION>

                                                      March 31,                  December 31,
                                               1998              1999                1999
                                               ----              ----                ----

Balance Sheet Data:
<S>                                            <C>               <C>                  <C>
Working capital                                $4,452,481        $5,763,509           $18,491,136
Total assets                                   14,139,887        21,081,758            40,448,964
Total current liabilities                       4,581,831         7,558,647            10,198,081
Long term obligations                           7,055,549         8,527,116             1,392,151
Stockholders' equity                            2,502,507         4,995,995            16,258,600
Common stock dividends                                ---               ---                   ---
</TABLE>
<TABLE>
<CAPTION>

                                                 Year Ended March 31,          Nine Months Ended December 31,
                                                1998              1999              1998             1999
                                                ----              ----              ----             ----

Operating Data:
<S>                                            <C>               <C>               <C>             <C>
Net sales                                      $22,568,527       $34,371,230       $27,171,662     $30,691,508
Gross profit                                     8,878,928        14,780,446        11,505,941      13,320,673
Gross margin                                         39.3%             43.0%             42.3%           43.4%
Total operating expenses                        10,119,430        13,741,011         9,853,192      14,785,816
Net income (loss) before taxes                 (2,054,470)         (575,616)         1,008,143     (2,928,213)
Net income (loss)                              (2,054,470)         (577,766)         1,008,143     (2,928,213)
Net income (loss) applicable to common
shares                                         (3,528,276)       (2,285,491)         (221,609)     (5,112,132)
Income (loss) per common share                      (0.86)            (0.50)            (0.05)          (0.92)
Weighted average shares outstanding              4,098,971         4,590,642         4,291,883       5,541,076
</TABLE>
<PAGE>
         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.

Results of Operations

         At December 31, 1999,  the Company's  operations  were  influenced to a
significant  degree by United  Textiles & Toys  Corp.  ("United  Textiles")  and
Breaking  Waves,   Inc.   ("Breaking   Waves")  which  owned  43.9%  and  22.9%,
respectively,  of the then issued and outstanding shares of the Company's Common
Stock (then totaling 5,548,857). By virtue of Breaking Waves' status as a wholly
owned subsidiary of Shopnet.com,  Inc.  ("Shopnet"),  a Delaware public company,
Shopnet may be deemed the  beneficial  owner of the shares of Common Stock owned
by Breaking Waves.

         United Textiles is a Delaware corporation and public company, which was
organized in March 1991 and operates solely as a holding company. Breaking Waves
is a New York corporation and private company which manufactures swimwear.

         As of April 20, 2000 United  Textiles and Breaking  Waves own 22.3% and
6.4%,  respectively,  of the Company's  issued and outstanding  shares of Common
Stock (now totaling  19,677,016 shares given the recent  conversions of Series E
Preferred  Stock ("Series E Stock") into Common Stock).  The president of United
Textiles is also (a) the president of Multimedia  Concepts  International,  Inc.
("Multimedia"),  the parent of United  Textiles and (b) the son-in-law of Harold
Rashbaum  who is the  chairman of the board of the Company and the  president of
both Shopnet and Breaking Waves.

Nine months ended  December 31, 1999 compared to nine months ended  December 31,
1998

         The Company generated net sales of $30,691,508 in the nine-month period
ended December 31, 1999. This  represented an increase of $3,519,846,  or 13.0%,
from net sales of $27,171,662 in the nine-month  period ended December 31, 1998.
Of this sales growth,  $1,063,666  can be  attributed to the Company's  Internet
operations in the United  States and Germany;  the remainder of the sales growth
can be attributed  to the  Company's new stores as same store sales  declined by
22.5% for the period.

         The Company believes that this decline,  which followed a period of two
years of  continuous  increases  (during  fiscal  years ended March 31, 1999 and
1998), occurred for several reasons.  During the period ended December 31, 1999,
the flow of  allocated  or "hot"  selling  merchandise  was spread over 25% more
stores  (given  recent  new store  openings).  Despite  the  opening of such new
stores, a considerable number of the Company's vendors either failed to increase
their lines of credit (thereby requiring that the same number of goods be shared
by more stores) or failed to increase  them enough to allow the Company to stock
its new stores while maintaining  adequate  inventory for its existing ones. 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 to the foregoing, the Company believes that Ty, Inc.'s limited
distribution of its popular Beanie  Babies(TM)  toys is a significant  factor in
the  Company's  decrease in same store  sales.  A final factor in the decline is
that the Company  withheld a substantial  amount of critical  inventory from its
existing  stores in order to distribute  same to the six new stores it opened in
the September through late October 1999 timeframe.


<PAGE>
         The Company  posted a gross  profit of  $13,320,673  in the  nine-month
period ended  December  31, 1999,  representing  an increase of  $1,814,732,  or
15.8%,  from the gross  profit of  $11,505,941  in the nine month  period  ended
December 31, 1998.  This gross profit  increase was due to the increase in sales
noted above and in the Company's gross margin. The gross margin of 43.4% for the
nine-month  period ended December 31, 1999  represented an increase of 1.1% over
the Company's gross margin of 42.3% in the nine-month  period ended December 31,
1998.

         Operating  expenses  (excluding   litigation  settlement  expenses  and
depreciation and amortization  expenses) in the nine month period ended December
31, 1999 were  $13,742,120.  This represented a $4,627,118,  or 50.8%,  increase
over the Company's  operating  expenses of $9,115,002 in the  nine-month  period
ended December 31, 1998. The primary reasons for the operating  expense increase
were an increase in payroll and related  expenses of $1,431,265,  an increase in
rent expense of $1,517,642 and operating  expenses relating to the Company's new
Internet  activities of $921,231.  The payroll  expense  increase was due to the
hiring of several  middle  managers and  employees at new stores.  The growth in
rent expense was caused by the additional stores.

         During the nine months ended December 31, 1999, the Company settled its
final store closing related litigation. Under this settlement the Company agreed
to an upfront cash  payment of $35,000,  to issue  100,000  shares of its common
stock, and to pay an aggregate  $186,138 over a 36-month period. The Company has
estimated  the total net present  value of the  settlement  to be  $233,905  and
accrued an additional  amount of $270,206 in the nine months ended December 1999
to cover the estimated  value of the  settlement  and other  litigation  related
expenses.

         During the  nine-month  period ended  December  31,  1999,  the Company
recorded non-cash depreciation and amortization expenses of $773,490, a $66,304,
or 9.4%,  increase from  $707,186 in the  nine-month  period ended  December 31,
1998.  This  increase  was  largely  due to  depreciation  on the  fixed  assets
purchased  for the newly opened  stores.  Total  operating  expenses  (operating
expenses  combined  with  litigation  settlement  expense and  depreciation  and
amortization)  in the  December  1999 period were  $14,785,816,  representing  a
$4,932,624,  or 50.1%,  increase from total operating  expenses of $9,853,192 in
the December 1998 period.

         Since  the  $1,814,732  increase  in gross  profit  was  less  than the
$4,932,624  increase in total operating  expenses,  the Company's operating loss
increased  by  $3,117,892  from an  operating  profit of  $1,652,749  during the
nine-month  period ended  December 31, 1998 to an operating  loss of  $1,465,143
during the nine-month period ended December 31, 1999.

         Interest  expense  totaled  $1,648,089 for the nine-month  period ended
December 31, 1999. This represented a $1,003,483,  or 155.7%,  increase over the
interest  expense of $644,606 in the nine-month  period ended December 31, 1998.
The  primary  reason  for  the  increased  level  of  interest  expense  was the
recognition  of $650,000  in  non-cash  effective  interest  expense,  which was
allocable to the proceeds of the  beneficial  conversion  feature of the amended
Frampton  Industries,  Ltd.  ("Frampton") and Europe American Capital Foundation
("EACF") convertible  debentures during the nine-month period ended December 31,
1999.  The  effective  interest  expense  represents  a  non-cash  item  that is
effectively  offset dollar for dollar in stockholders'  equity by an increase in
additional paid-in capital.


<PAGE>
         The Company also recorded an extraordinary gain of $650,000 as a result
of the modification of terms for the Frampton and EACF convertible debentures.

         As a result of the above-mentioned factors, the Company recorded a loss
before the minority  interest in its  consolidated  subsidiary  of  $(3,113,232)
compared to a profit of $1,008,143, representing a decrease of $4,121,375. Since
there was no  minority  interest  in the 1998  period,  profit  before  minority
interest may be a more  relevant  position on the  statements  of  operations to
compare the two periods than the net income (loss) position.

         During the nine months ended December 31, 1999, the Company  recorded a
minority  interest in the profit of  consolidated  subsidiary of $464,981.  This
minority  interest  arose out of various  sales of stock of the  Company's  Toys
International.COM, Inc. ("Toys") subsidiary, as described below in Liquidity and
Capital  Resources.  Since Toys  posted a profit  during the nine  months  ended
December 31, 1999 of $455,387, this minority interest represented a reduction in
the Company's profits.

         As a result of the above-mentioned  factors, the Company recorded a net
loss of  $(2,928,213)  for the nine-month  period ended December 31, 1999.  This
represented a $3,936,356  decrease from the net profit of $1,008,143 recorded in
the nine-month  period ended December 31, 1998. For the nine month periods ended
December  31,  1999 and 1998,  the net loss of  $(2,928,213)  and net  profit of
$1,008,143, respectively, were increased by non-cash dividends of $2,183,919 and
$1,229,752,  respectively,  in order to  determine  the net loss  applicable  to
common shares.  The non-cash  dividends  represent  amortization of the discount
recorded  upon the  issuance  of  Series E Stock  with a  beneficial  conversion
feature.  No dividends in the form of  securities  or other assets were actually
paid out.

         The basic and diluted net loss per common share for the  December  1999
nine-month  period was  $(0.92)  compared  to a basic and  diluted  net loss per
common share in the December 1998 nine-month period of $(0.05).

For the year ended March 31, 1999 as compared to the year ended March 31, 1998

         The Company  generated net sales of $34,371,230 in the year ended March
31, 1999 (also referred to as fiscal year 1999). This represented an increase of
$11,802,703, or 52.3%, over net sales of $22,568,527 in the year ended March 31,
1998 (also referred to as fiscal year 1998).  Approximately $7.6 million of this
sales  growth came from new stores,  and the  remaining  $4 million  came from a
21.3%  increase  in  same  store  sales.  Sales  from  the  Company's  wholesale
operations were insignificant in both fiscal years.


<PAGE>
         The  Company  ended  fiscal year 1999 with 25 retail  locations  in six
states,  compared to 19 retail locations in two states at the end of fiscal year
1998. During fiscal year 1999, the Company opened six new stores.

         The  Company  posted a gross  profit of  $14,780,446  in the year ended
March 31, 1999. This represented an increase of $5,901,518,  or 66.5%,  over the
gross profit of  $8,878,928  in the year ended March 31, 1998.  The gross profit
increase was due to the above noted growth in net sales and to an improvement in
the Company's  gross margin from 39.3% in fiscal year 1998 to 43% in fiscal year
1999.  This 3.7%  gross  margin  improvement  was the  result of a 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 fiscal years 1997,
1998, and 1999.

         Operating  expenses (total operating  expenses less litigation  related
expenses and  depreciation  and  amortization)  in the year ended March 31, 1999
were  $12,727,010.  This represented a $3,862,403,  or 43.6%,  increase over the
Company's operating expenses of $8,864,607 in the year ended March 31, 1998. The
primary reasons for the operating expense increase were a growth in rent expense
of approximately $673,000 and in payroll and related expenses of $1,770,000. The
increases in rent and salary expenses were largely due to the opening of the six
new stores in fiscal year 1999.  As a percentage  of sales,  operating  expenses
decreased  by 2.3% to 37% of net sales for fiscal year 1999 from 39.3% in fiscal
year 1998.

         The Company incurred  $27,659 of litigation  related expenses in fiscal
year 1999  compared to $583,541 of  litigation  related  expenses in fiscal year
1998. The expenses in fiscal year 1998 were  associated with the closure of five
store  locations  and  related  subsequent  litigation.  This  expense  includes
settlement amounts relating to four of the five closed locations and the related
legal fees and costs. The $27,659 of litigation  related expenses in fiscal year
1999 are largely related to the fifth closed location.

         Depreciation and amortization  expense in the year ended March 31, 1999
was $986,342. This represented a $315,060, or 46.9%, increase over the Company's
depreciation  and  amortization  expense of $671,282 in the year ended March 31,
1998. Depreciation and amortization are non-cash charges. The primary reason for
the depreciation and amortization  expense increase was the depreciation related
to the fixed assets  purchased  for the six new stores opened during fiscal year
1999.

         Total  operating  expenses (the sum of operating  expenses,  litigation
related expenses,  and depreciation and amortization  expense) in the year ended
March 31,  1999 were  $13,741,011.  This  represented  a  $3,621,581,  or 35.8%,
increase over the Company's total operating  expenses of $10,119,430 in the year
ended  March 31,  1998.  The reasons  for this  increase  are noted in the three
preceding paragraphs.

         The Company recorded operating income of $1,039,435 in fiscal year 1999
compared  to an  operating  loss of  $(1,240,502)  in  fiscal  year  1998.  This
represented an improvement of $2,279,937.  This  improvement was a result of the
$5,901,518  increase in gross profit being  partially  offset by the  $3,621,581
increase in total operating expenses.


<PAGE>
         Total interest  expense  amounted to $1,615,051 in the year ended March
31, 1999.  This  represented a $801,083,  or 98.4%,  increase over the Company's
interest  expense of $813,968 in fiscal year 1998.  The primary  reasons for the
increased level of interest  expense were a higher level of borrowings in fiscal
year 1999 than in fiscal year 1998, and $650,000 of effective  interest  expense
for the beneficial  conversion  feature of the convertible  debentures issued by
the Company.  The effective  interest expense represents a non-cash item that is
effectively  offset dollar for dollar in stockholders'  equity by an increase in
additional paid-in capital.

         The Company issued two similar convertible debentures that contained an
embedded  privilege to convert the outstanding debt into Series E Stock. This is
a beneficial  feature,  the intrinsic value of which is accounted for separately
and based on the  underlying  value of the stock.  On the date of the funding of
the convertible  debentures,  in February 1999, the Company  recorded a discount
for  $650,000,  the  amount of the  proceeds,  and  immediately  recognized  the
amortization of this discount as non-cash  effective interest for the beneficial
conversion feature, since the debenture allowed for immediate conversion.

         In May 1999, the Company and two of its  creditors,  EACF and Frampton,
agreed to modify certain terms of their convertible  debentures.  The debentures
originally  contained a 50% discount  factor to the market price of the Series E
Stock. The amended  debenture was changed to eliminate the discount based on the
market price on the date of the original agreement.  This changed the conversion
price from $.10 per share to $.20 per share; i.e., for every $100,000 converted,
the holder would receive only 500,000 shares, as a result of the modification in
terms.  This modification  resulted in an extraordinary  gain of $650,000 in the
quarter ended June 30, 1999 as an extinguishment of debt.  However,  as the debt
modification  is treated as a new agreement for  accounting  purposes and due to
the  significant  increase in Series E stock  market  price at the  modification
date,  the  $650,000  proceeds  have  again  been  allocated  to the  beneficial
conversion  feature,  and therefore  recognized as non-cash  effective  interest
expense in the quarter ended June 30,1999.

         In fiscal year 1999, the Company recorded income tax expense of $2,150,
representing  various  state income taxes.  The  Company's  net  operating  loss
carryforward  sheltered  the Company  from  federal  income taxes in fiscal year
1999.

         In fiscal year 1998,  the Company  recorded  net income tax  provisions
consisting  only of the current  portion of the minimum income taxes required by
various  jurisdictions  including  the States of California  and Delaware;  such
amounts  were  immaterial  and are included in  operating  expenses.  Changes in
deferred  taxes were offset  dollar for dollar by  adjustments  to the Company's
valuation  allowance which has reduced its net deferred tax assets to zero as of
March 31, 1999 and 1998 and resulted in a net zero dollar provision for deferred
income taxes for each of the years ended March 31, 1999 and 1998.

         As a result of the above-mentioned  factors, the Company recorded a net
loss of  $(577,766)  for the fiscal  year ended 1999  compared  to a net loss of
$(2,054,470)  for the fiscal year ended March 31, 1998.  Excluding  the $650,000
non-cash  effective  interest expense from the beneficial  conversion feature of
the debt  instruments,  the Company  would have reported a net income of $72,234
for the year ended March 31, 1999.


<PAGE>
         In fiscal  year  1999,  the net loss of  $(577,766)  was  increased  by
non-cash dividends of $1,707,725 in order to determine the net income applicable
to common shares. The non-cash dividends represent  amortization of the discount
recorded upon issuance of Series E Stock with a beneficial  conversion  feature.
No dividends in the form of securities or other assets were actually paid out. A
non-cash  dividend of $1,473,806 was recorded for fiscal year 1998. As a result,
the net loss applicable to common shares was $(2,285,491),  or $(.50) per share,
for the year ended March 31, 1999 and $(3,528,276), or $(.86) per share, for the
year ended March 31, 1998.

Liquidity and Capital Resources

         At December 31, 1999,  the Company had working  capital of  $18,491,196
compared to working  capital of $5,763,509 at March 31, 1999. The primary factor
in the $12,727,687  increase in working capital was the completion of an initial
public  offering of a minority  interest in the Company's Toys subsidiary on the
Frankfurt Stock Exchange on November 19, 1999.

         The Company has  historically  financed  operations and working capital
requirements  through  financing  agreements  and sales of the Company's  equity
securities,  primarily  through the sale of the Company's Series E Stock.  There
can be no  assurance  that  the  Company  will be able  to  generate  sufficient
revenues or have sufficient  controls over expenses and other charges to achieve
profitability.

         During the nine month period ended  December 31, 1999, the Company used
$4,411,483 of cash in its operations  compared to $852,162 used in operations in
the  nine-month  period  ended  December 31,  1998.  The primary  reason for the
significant  difference between the amount of cash used in operations in the two
periods was the net loss of  $(2,928,213) in the 1999 period compared to the net
income of $1,008,143 in the 1998 period.

         The Company used $2,581,206 of cash in its investing  activities during
the  nine-month  period ended  December 31, 1999  compared to  $1,497,673 in the
nine-month  period  ended  December  31,  1998.  In both  periods,  the  primary
investing  activity was the  purchase of equipment  and fixtures for new stores.
Additionally, in 1999, the Company loaned $650,000 to affiliated entities.

         The Company generated  $19,161,917 from its financing activities in the
nine-month  period  ended  December  31,  1999  compared  to the  generation  of
$2,920,838 from financing activities in the nine-month period ended December 31,
1998.  The primary  contributors  to the  Company's  financing  activities  were
borrowings  on the  Company's  line of credit and proceeds  from the sale of the
Company's  Series F  Preferred  Stock  ("Series F Stock") and the sale of common
stock of the Toys subsidiary,  as discussed herein.  Those proceeds were used to
finance the Company's  working capital  requirements,  capital  expenditures and
operating losses during the nine-month period ended December 31, 1999.

         As a result of the above  factors,  the Company  had a net  increase in
cash of $12,169,228 in the nine-month period ended December 31, 1999 compared to
a net increase in cash of $571,003 in the nine month  period ended  December 31,
1998.

         For the year ended March 31, 1999, the Company used  $1,231,117 of cash
in its  operations  compared to $2,288,736  used in operations in the year ended
March 31, 1998. The primary  reason for the  $1,057,619  reduction in the use of
cash in operations was the Company's net loss of $577,766  compared to the prior
year's loss of  $2,054,470.  Beyond the  $1,476,704  decrease  in net loss,  the
Company recorded an incremental amount of $312,177 of non-cash  depreciation and
amortization,  amortization  of debt  issuance  costs,  and $650,000 in non-cash
effective  interest expense that are added back to the Company's  operating cash
flow.

         The Company used cash in its  operating  activities in fiscal year 1999
because of a $1,162,268  growth in the Company's net  investment in  inventories
(increase in  inventories  less increase in accounts  payable).  The Company has
invested in its  inventory  position to supply its growing  number of stores and
its increased level of sales.

         The Company used $2,799,819 of cash in its investing  activities during
fiscal year 1999 compared to $3,273,273 in fiscal year 1998. All but $100,000 of
the cash used in  investing  activities  represented  purchases  of property and
equipment.  These purchases  primarily related to the six new stores the Company
opened in fiscal year 1999. The $2,799,819  represents capital  expenditures net
of landlord tenant improvement contributions and of capital lease financing.


<PAGE>
         In fiscal year 1998,  $2,250,000 of the investing activities related to
the purchase of restricted  certificates of deposit. Of that amount,  $2,000,000
was used to collateralize a letter of credit ("L/C") in the same amount in favor
of FINOVA Capital Corp.  ("FINOVA" - see below),  the Company's  working capital
lender.  The other  $250,000 is collateral for a facility for letters of credit.
The  remaining  $1,023,273  of  investing  activities  related to  purchases  of
property and equipment, largely at four new stores that the Company opened.

         The Company generated  $3,507,917 from its financing  activities in the
year  ended  March 31,  1999  compared  to the  generation  of  $6,033,273  from
financing  activities in the year ended March 31, 1998. The largest contribution
to the  Company's  financing  activities  in the 1999  fiscal  year was from net
borrowings under the Company's financing agreement. The largest contributions to
the Company's  financing  activities in the 1998 fiscal year were the receipt of
$3,390,450  of  net  proceeds  from  the  sale  of  preferred  stock  through  a
combination  of public and private  offerings  and  $1,750,000  in proceeds from
notes payable.

         As a result of the above  factors,  the Company  had a net  decrease in
cash of  $523,019  in fiscal  year 1999  compared  to a net  increase in cash of
$471,264 in fiscal year 1998.

         During the  nine-month  period ended  December  31,  1999,  the Company
opened  seven  new  stores.  In June  1999,  the  Company  opened a store in the
Venetian Hotel in Las Vegas, Nevada. In September 1999, the Company opened three
stores  located at Pier 39 in San  Francisco,  California  and two  stores  near
Concord,  North Carolina.  In October 1999, the Company opened three  additional
stores  located  near  Houston,   Texas  (two  stores)  and  in  Mission  Viejo,
California.  These stores are located in high traffic  shopping malls or tourist
locations.  These seven stores  represented an aggregate  capital  investment of
approximately  $2.55  million,  net  of  landlord  contributions.   The  Company
postponed  the  construction  of its planned new store in  Schaumburg,  Illinois
until the  spring of 2000.  The  Company  then had 32  stores  located  in seven
states.

         During fiscal 1999,  the Company  opened six new stores in high traffic
shopping  malls for a total cost  (excluding  inventory) of  approximately  $3.4
million. The stores are located in Primm (near Las Vegas),  Nevada; Gurnee (near
Chicago),  Illinois;  Auburn Hills (near  Detroit),  Michigan;  Grapevine  (near
Dallas), Texas; Thousand Oaks and Orange (both near Los Angeles), California.

         The  Company  had  planned to finance  the above  store  opening  costs
through a combination of capital lease financing,  use of the Company's  working
capital,   and  the  sale  of  additional   equity.  The  Company  has  obtained
approximately  $806,000 in capital lease financing  during the nine months ended
December 31, 1999 and  approximating  $850,000 in lease financing  during fiscal
1999.


<PAGE>
         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 full  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 lease $5.00 for a consecutive 30-day period.

         Due to the  beneficial  conversion  feature of the Series F Stock,  the
proceeds have initially been recorded as additional  paid-in  capital,  which is
being  amortized  over a  7-month  period  in the form of a  non-cash  dividend.
Management  has used a  7-month  period  to  correspond  to the  estimated  time
necessary to have a registration  statement declared effective by the Securities
and Exchange  Commission.  Although more than seven months have passed since the
registration statement was filed, same has not yet been declared effective.

         In  connection  with the private  placement of the Series F Stock,  the
Company  granted  options to the placement  agent to purchase  350,000 shares of
Common Stock at an exercise  price of $3.00 per share for a period of four years
from the date of closing of the private placement.  The Company has valued these
options at  approximately  $507,000  using the  Black-Scholes  option  valuation
model. As the options were granted in connection with the private placement, the
compensation  effect of these was  effectively  offset against the proceeds into
additional  paid-in  capital with no net effect on the  Company's  stockholders'
equity or  result  of  operations.  The  placement  agent  also  received  a 10%
commission,  or $75,000, and a 1% allowance,  or $7,500, to cover administrative
expenses. The private placement closed on May 27, 1999.

         On July 15, 1999,  Tudor  Technologies,  Inc.  ("Tudor") - an entity of
which Mr. Moses Mika (a director of the Company) is a  shareholder  - elected to
exercise its right to purchase a 25% ownership  interest in the  Company's  Toys
subsidiary.  Tudor  was  the  assignee  of an  option  to  acquire  25%  of  the
outstanding  shares of the common stock of Toys at book value. The book value of
Toys as of June 30, 1999 was determined to be $2,894,711. In October 1999, Tudor
paid the Company $723,678 (25% of the book value as of June 30, 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 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's subsidiary,  Toys, sold a 6.6% interest
in Toys to two  investors  for $2.8  million  in  gross  proceeds  in a  private
transaction. The investors were an unaffiliated investment-banking firm, Concord
Effekten AG ("Concord") of Frankfurt, Germany and CDMI Capital Corp. ("CDMI"), a
British Virgin  Islands  corporation.  Mr. Mika is a shareholder  of CDMI.  Each
party invested $1.4 million in the transaction.

         In early  October  1999,  the  Company  loaned  $50,000 to Shopnet  and
$200,000 to Breaking Waves, Inc., both of which entities are affiliated with the
Company. The loans bore interest at 9% and were repaid in March 2000.


<PAGE>
         On October 25,  1999,  Tudor lent the Company  $127,922  under a Demand
Promissory  Note ("Demand  Note")  bearing an interest rate of eight percent per
annum.  The  Demand  Note was a bridge  loan  designed  to be paid off after the
completion of the then contemplated initial public offering of Toys and has been
paid in full.

         On November 19, 1999,  Toys completed an initial  public  offering (the
"Offering") on the SMAX segment of the Frankfurt Stock Exchange in Germany.  The
Offering was underwritten by Concord of Frankfurt,  Germany. Toys sold 2 million
shares,  or a 16.7% interest,  in the Offering for net proceeds of approximately
$23.3 million.  The Offering was priced at 13 Euros per share, or  approximately
US $13.52 per share.  The Company  retained  majority  ownership  of Toys with a
58.4%  equity  interest in the  subsidiary  and, as a result,  will  continue to
consolidate  Toys' operations in its financial  statements.  No gain or loss was
recorded  on the sales of Toys'  shares in the  public  offering  or in  earlier
private placements per Staff Accounting Bulletin No. 84.

         As a result of the  transactions  involving Toys stock, the Company has
recorded a minority interest in its consolidated financial statements to reflect
the ownership of the minority owners. This represents the minority shareholders'
basis in Toys, along with their  respective  portion of the net profits recorded
for Toys through December 31, 1999.

         On November 29,  1999,  the Company  loaned  Shopnet  $400,000  under a
Demand  Promissory Note ("Demand Note") bearing an interest rate of nine percent
per annum.  The Demand Note  required a  principal  repayment  of $100,000  plus
accrued  interest on January 30, 2000 and  requires  that the balance be paid on
April 30,  2000.  The Company  expects  that  Shopnet will repay the Demand Note
within a few days of the agreed upon deadline.

         In  December  1999,   Frampton,  a  holder  of  one  of  the  Company's
convertible  subordinated  debentures  issued during  fiscal 1999,  assigned its
debenture to the other holder, EACF. In March 2000, EACF informed the Company of
its plan to convert the  aggregate  $650,000 of  subordinated  debt plus accrued
interest  into the  Company's  Series  E Stock,  effective  February  29,  2000.
Accordingly,  in March 2000,  the Company  issued  3,423,300  shares of Series E
Stock to EACF.

         At December 31, 1999,  the Company has a line of credit  facility  with
FINOVA  Capital  Corporation,  as amended.  On December  31,  1999,  $54,170 was
outstanding under this borrowing arrangement representing interest for the month
of December 1999, as the principal balance had been reduced to zero. The line of
credit reached a peak facility level of $11.3 million.  In December 1999, FINOVA
released its interest as a beneficiary in a standby line of credit in the amount
of $2 million,  and reduced the facility to $9.3 million. On March 13, 2000, the
Company and FINOVA agreed that FINOVA would release its interest as  beneficiary
in $1.7 million of standby  letters of credit.  These standby  letters of credit
were originally  provided by Multimedia for $1 million,  and by ZD for $700,000.
Further,  the total  amount  available  under the  facility  was  reduced  to $5
million.  Beginning  April 30, 2000, the facility shall be further reduced by $1
million at each month-end, until reduced to zero in August 2000.

         During fiscal year 1999, the Company breached three negative  covenants
in the FINOVA Agreement by exceeding maximum levels of capital  expenditures and
unsecured and lease financing. FINOVA subsequently waived those defaults.

         The  following  transactions  entered  into  during the second  half of
fiscal  year 1999  were  equity  and debt  transactions  structured  to help the
Company with the cost of the capital  expenditures  associated  with opening the
six new stores:

         On November  24, 1998,  Breaking  Waves,  Inc.  ("Breaking  Waves"),  a
wholly-owned  subsidiary of Shopnet  (formerly  known as Hollywood  Productions,
Inc.), an affiliate,  purchased 1.4 million unregistered shares of the Company's
Common  Stock in a private  transaction.  The  president of Shopnet and Breaking
Waves is also the chairman of the Company. Shopnet is a publicly traded company.
The shares purchased by Breaking Waves  represented  approximately  25.4% of the
total Common Stock then issued and outstanding after the transaction.


<PAGE>
         The consideration for the Common Stock was $665,000,  which represented
a price of $0.475 per share.  The price  represented an approximate 33% discount
from the then  current  market  price of $.718  reflecting  a  discount  for the
illiquidity of the shares, which do not carry any registration rights.  $300,000
of the consideration was in cash and the remaining  $365,000 was in product from
Breaking Waves,  primarily girl's swimsuits.  The $365,000 value of the swimsuit
inventory  was  determined  by the  Company  based  on its  analysis  of the net
realizable value of the inventory  received.  The Company had previously carried
swimsuits from Breaking Waves in its stores on a trial basis.

         In November 1998, the Company  entered into  agreements  with ZD Group,
L.L.C.  ("ZD"),  a  related  party,  Frampton,  and  EACF to  secure  additional
financing. ZD is a New York trust, the beneficiary of which is a relative of the
Company's chairman. Frampton is a British Virgin Islands company.

         Pursuant to the ZD agreement,  ZD issued a $700,000 irrevocable standby
L/C in favor of FINOVA.  FINOVA then lent 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  scheduled to open in late summer 1999;
Auburn Hills, Michigan; and Gurnee, Illinois).

         Pursuant to the Frampton and EACF agreements, Frampton lent the Company
$500,000  and  EACF,  an  affiliate,  lent  $150,000,  each  in  the  form  of a
convertible,  subordinated  debenture due December 31, 1999. The debentures each
bore a 5% interest rate and were  convertible  into the Company's Series E Stock
at the lenders' respective options. The conversion price initially was $0.10 per
share.  That  price  was  discounted  50%  from the then  current  market  price
(November  10, 1998)  reflecting a discount for the  illiquidity  of the shares,
which do not carry any  registration  rights.  The  Company  recorded a $650,000
non-cash  effective  interest  expense to recognize  the  beneficial  conversion
feature of this debenture.  The effective interest expense represents a non-cash
item that is effectively offset dollar for dollar in stockholders'  equity by an
increase in additional paid-in capital. In May 1999, Frampton and EACF agreed to
amend the  conversion  price to $0.20 per share,  which  equaled the full market
price  on the  date  of the  original  business  transaction.  The  Company  had
previously  recognized  in the  fiscal  year  ending  March 31,  1999 a $650,000
effective interest expense for the beneficial  conversion.  Upon this amendment,
the Company  applied the provision of EITF 96-19 to recognize this  modification
of debt terms as an  extinguishment  of debt. This resulted in an  extraordinary
gain of $650,000,  which was  recognized  in the first  quarter  ending June 30,
1999.  Additionally,  due to the  change  in the  Series  E Stock  price  at the
modification date, the proceeds would be allocable to the beneficial  conversion
feature, and therefore recognized as interest expense.

         In March 1999, the Company  borrowed an aggregate of $400,000 from Full
Moon Development,  Inc., a corporation not affiliated with the Company, pursuant
to two promissory notes, each in the amount of $200,000.  The Company has repaid
both notes.

         In the fourth  quarter of the year ended  March 31,  1999,  the Company
borrowed  $100,000  from Shopnet under an unsecured  note,  with interest at 9%.
This note has been  repaid in full.  In each of April and May 1999,  the Company
borrowed an additional $100,000 under unsecured notes, with interest at 9%, both
of which notes have been repaid in full.

Year 2000

         The Company believes that its computer systems completed the transition
to the year 2000 without any discernible issues. The Company is not aware of any
year  2000  related  computer  problems  which any of its key  vendors  may have
encountered.

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 (during fiscal years ended March 31,
1999 and 1998) for several  reasons.  During the period ended December 31, 1999,
the flow of  allocated  or "hot"  selling  merchandise  was spread over 25% more
stores  (given  recent  new store  openings).  Despite  the  opening of such new
stores, a considerable number of the Company's vendors either failed to increase
their lines of credit (thereby requiring that the same number of goods be shared
by more stores) or failed to increase  them enough to allow the Company to stock
its new stores while maintaining  adequate  inventory for its existing ones. 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 to the foregoing, the Company believes that Ty, Inc.'s limited
distribution of its popular Beanie  Babies(TM)  toys is a significant  factor in
the  Company's  decrease in same store  sales.  A final factor in the decline is
that the Company  withheld a substantial  amount of critical  inventory from its
existing  stores in order to distribute  same to the six new stores it opened in
the September  through late October 1999 timeframe.  As noted above, the Company
has  recently   significantly   strengthened   its  balance   sheet  by  raising
approximately $25 million in additional equity (through its subsidiary's initial
public  offering) which should result in expanded lines of credit with its trade
vendors.


<PAGE>
         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.

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. 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.

Net Operating Loss Carryforwards

         At  March  31,  1999,  the  Company  has  net  operating  loss  ("NOL")
carryforwards of approximately $9,400,000 for federal purposes and approximately
$5,000,000 for state purposes.  The federal NOL's are available to offset future
taxable  income and expire at various  dates  through  March 31,  2013 while the
state NOL's are available and expire at various dates through March 31, 2003.

         A portion of the NOL's  described above is subject to provisions of the
Internal Revenue Code ss.382 which limits use of NOL carryforwards  when changes
of ownership of more than 50% occur during a three year testing  period.  During
the years ended March 31, 1994 and 1995, the Company's ownership changed by more
than 50% as a result of the May 1993  purchase  of a  majority  interest  in the
Company by American Toys, Inc. and the Company's  November 1994 completion of an
initial  public  offering  of its Common  Stock.  Further  changes in common and
preferred stock ownership  during each of the years ended March 31, 1997 through
1999  have  also  potentially  limited  the use of  NOL's.  The  effect  of such
limitations  has yet to be determined.  NOL's could be further  limited upon the
exercise of outstanding  stock options and stock purchase  warrants or as result
of the May 1999 private offering of Series F Stock.
<PAGE>
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Shopnet.com, Inc.

         On November 29,  1999,  the Company  loaned  Shopnet  $400,000  under a
Demand  Promissory Note bearing an interest rate of nine percent per annum.  The
Demand Note required a principal  repayment of $100,000 plus accrued interest on
January 30, 2000 and requires  that the balance be paid on April 30,  2000.  The
January 30, 2000  payment was remitted as agreed,  and the Company  expects that
Shopnet shall remit the remaining  payment  within a few days of the agreed upon
deadline.

         In October 1999, the Company loaned $200,000 to Shopnet.  The loan bore
interest at 9% and was repaid in March 2000.

         In January 1999,  the Company  borrowed  $100,000 from Shopnet under an
unsecured  note, with interest at 9%. In each of April and May 1999, the Company
borrowed an additional  $100,000 under unsecured notes,  with interest at 9% and
maturity on August 31, 1999 and  September 30, 1999,  respectively.  These notes
were repaid.

Breaking Waves, Inc.

         In October  1999,  the Company  loaned  $50,000 to Breaking  Waves,  an
affiliate. The loan bore interest at 9% and was repaid in March 2000.

         On November 24, 1998, pursuant to a sales agreement entered into by and
between the Company and Breaking  Waves,  Breaking  Waves  purchased 1.4 million
unregistered shares of the Company's Common Stock in a private transaction.  The
shares  purchased by Breaking Waves represent  approximately  25.2% of the total
Common Stock currently issued and outstanding.  The  consideration for the stock
was $665,000, which represents a price of $0.475 per share. The price represents
an  approximate  33%  discount  from the then  current  market  price of  $0.718
reflecting a discount for the illiquidity of the shares,  which do not carry any
registration rights. $300,000 of the consideration was remitted in cash, and the
remaining  $365,000  consisted of product from Breaking Waves (primarily  girl's
swimsuits).  The $365,000 value of the swimsuit  inventory was determined by the
Company  based on its  analysis  of the net  realizable  value of the  inventory
received.  The Company had previously  carried  swimsuits from Breaking Waves in
its stores on a trial basis.

         Pursuant  to the  sales  agreement  (which  has a term of one  year and
automatically  extends  for one year terms  unless  terminated  by either of the
parties),  the Company agreed to purchase a minimum of 250 pieces of merchandise
for  each  of its  retail  locations  and  to  provide  advertising  promotional
materials and ads of the  merchandise in all of its  brochures,  advertisements,
catalogs, and all other promotional materials, merchandising programs, and sales
promotion methods.


<PAGE>
         On July 15, 1998, the Company borrowed $300,000 from Breaking Waves and
issued  an  unsecured  promissory  note (at 9%  interest  per  annum) to same in
exchange  therefor.  The note called for five monthly  installments of principal
and  interest  commencing  August 15, 1998 and ending  December 30, 1998 and has
been repaid in full.

         On March 1, 1998, the Company borrowed $250,000 from Breaking Waves and
issued an  unsecured  promissory  note (at 15%  interest  per  annum) to same in
exchange therefor. The note called for ten monthly installments of principal and
interest  commencing  on March 31, 1998 and ending on December  31, 1998 and has
been repaid in full.

ZD Group, L.L.C.

         In November 1998, pursuant to an agreement with ZD - a related New York
limited  liability  company,  the  beneficiary  of  which is a  relative  of the
Company's  chairman - ZD issued a $700,000  irrevocable  standby L/C in favor of
FINOVA.  As  consideration  for its issuance of the L/C, ZD is entitled (i) to 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) and (ii) to nominate and appoint  one-third of
the Company's  directors during the aforesaid store lease terms (but in no event
later than fiscal year end 2013).  Such stores did not  generate a profit  after
application of corporate  overhead in the  nine-month  period ended December 31,
1999,  thus,  no payments  have accrued or been made to ZD to date.  FINOVA then
lent a matching $700,000 to the Company in the form of a term loan,  pursuant to
a fourth  amendment to the FINOVA  Agreement  entered into on February 11, 1999.
The beneficiary  interest in the $700,000  standby letter of credit was released
by FINOVA in March 2000.  See "Risk Factor No. 9. - Dependence  on FINOVA Credit
Line  (Secured by all of the  Company's  Assets)" and "Business of the Company -
Financing through FINOVA Capital Corporation."

Frampton Industries, Ltd. And Europe American Capital Foundation

         In January 1999, the Company and Frampton,  then an affiliated  British
Virgin  Islands  company  under the  common  control  of EACF,  an entity  which
beneficially controls the Company, executed a letter agreement pursuant to which
Frampton agreed to act as the exclusive  placement  agent and financial  advisor
for  the  Company  in  connection  with  a  contemplated  proposed  offering  of
convertible  debentures.  The  agreement,  which provided that Frampton shall be
provided an  investment  banking fee of 8% of the face amount of each  debenture
funded,  initially  bore a six month term and was  extended on mutual  agreement
until March 31, 2000 whereupon it terminated.

         In November 1998, the Company  entered into agreements with each of (i)
Frampton  and  (ii)  EACF  to  secure  additional  financing.  Pursuant  to  the
agreements,  Frampton loaned $500,000 to the Company and EACF loaned $150,000 to
the Company, each loan in the form of a convertible,  subordinated debenture due
December 31, 1999.  The  debentures  bore a 5% interest rate and initially  were
convertible  into Series E Stock at a price of $0.10 per share at Frampton's and
EACF's  respective  options.  This price represents a 50% discount from the then
current  (November  10,  1998)  market  price  reflecting  a  discount  for  the
illiquidity of the shares,  which do not carry any registration  rights.  In May
1999,  Frampton and EACF each agreed to amend such conversion price to $0.20 per
share,  which  represents  the full  market  price  on the date of the  original
transaction.  In December 1999,  Frampton assigned its debenture to EACF, and on
March 3, 2000,  EACF  advised  the  Company  of its  intention  to  convert  the
debenture effective February 29, 2000. Accordingly, in March 2000, in accordance
with the terms of the debenture, the Company issued 3,423,300 shares of Series E
Stock to EACF.


<PAGE>
United Textiles & Toys Corp.

         The  Company's  former  majority  stockholder,   United  Textiles,  has
guaranteed the Company's loan from FINOVA.

         On July 27, 1998,  the Company sold 100,000 shares of Series E Stock to
United Textiles, the Company's parent, for $100,000. In determining the purchase
price paid by United Textiles, the trading price of the Company's Series E Stock
- - along with the applicable  discounts for illiquidity,  lack of  marketability,
and  lack of  registration  rights  - were  considered.  The  trading  price  of
approximately $2.00 per share was discounted by 50% for the above reasons.

ABC Fund, Ltd.

         In June 1998, ABC, a Belize corporation and an affiliate of the Company
under  common  control,  the  holder of a 5%  convertible  secured  subordinated
Debenture  - dated  January  21, 1998 and due August 15, 2000 - offered to amend
the terms of the Debenture to enable the conversion of the principal  amount and
accrued interest  thereon,  into shares of Series E Stock, at a conversion price
of $1.00  per  share.  Management  agreed to  convert  the  Debenture  since the
conversion  of the debt  into  equity  would  result  in a  strengthened  equity
position which  management  believed  would provide  confidence to the Company's
working capital lender,  FINOVA,  and trade creditors.  Further,  converting the
debt to equity eliminated on-going interest expense  requirements as well as the
cash flow  required  to repay the  Debenture.  Simultaneously  with its offer to
amend the Debenture,  ABC elected to convert same as of June 30, 1998,  whereby,
$1.5 million in principal  amount and $33,333 in accrued interest were converted
into 1,533,333  shares of Series E Stock.  ABC did not receive any  registration
rights  regarding the shares.  Simultaneously,  ABC terminated the  Subordinated
Security  Agreement  between the parties and the Intercreditor and Subordination
Agreement, dated January 21, 1998, by and between ABC and FINOVA.

         The  Debenture  provided for the  conversion  of same, at ABC's option,
into  shares  of common  stock of  either  (i) a  subsidiary  which the  Company
intended  to form for the  purpose of  acquiring  those  stores  operated by the
Company (or its subsidiaries) which conduct business as "Toys International," or
(ii) any other  subsidiary  (such as Toys) which might  acquire a portion of the
assets and business of the Company.  This option to convert was  exercisable  at
the net book  value of the  subsidiary's  shares on the date ABC  exercised  the
option  with a  limitation  on  such  share  ownership  being  25% of the  total
outstanding shares of said subsidiary. In September 1998, in accordance with the
terms of the Debenture, ABC assigned its option to Tudor, an entity of which Mr.
Moses Mika (a director of the Company) is a shareholder.

<PAGE>
Tudor Technologies, Inc.

         On July 15, 1999,  Tudor  elected to exercise its right to purchase the
Toys common stock,  assigned from ABC, 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 and, on September 15, 1999,
provided Tudor with a compilation of the Toys June 30, 1999 financial statements
as the formal basis for the exercise  price.  In October  1999,  Tudor  received
2,335,000  shares of Toys' common  stock,  representing  25% of the  outstanding
shares of the Toys subsidiary, in exchange for $723,678.

         On October 25,  1999,  Tudor lent the Company  $127,922  under a Demand
Promissory  Note.  The Demand Note carried an interest rate of eight percent per
annum and was utilized as a bridge loan, which was paid off after the completion
of Toys' initial public offering.

CDMI Capital Corporation

         On July 20,  1999,  the Company  and Toys  entered  into an  investment
agreement whereby Concord (an unaffiliated  investment bank) and CDMI (a British
Virgin islands  corporation of which Moses Mika, a director of the Company, is a
shareholder) each purchased 330,000 shares (or 3.3%) of Toys common stock for an
aggregate  of $2.8  million  as a bridge  financing  to the Toys  German  public
offering.

Officers and Directors

         The Company leases 40,000 square feet of combined  office and warehouse
space (approximately 3,000 square feet is office space, and the remaining 37,000
square feet is warehouse space), at an approximate annual cost of $247,000, from
a partnership of which one of the partners is Richard Brady, the president and a
director of the Company.

         During fiscal 2000, the Company remitted an aggregate of $48,000 to Mr.
Rashbaum in  consideration  of the  consulting  services  he provided  therefor.
During fiscal year 1999, the Company  remitted  $33,000 to Mr.  Rashbaum for his
services. Mr. Rashbaum devotes a significant portion of his time to the Company.
Among other  things,  he reviews  potential  store  sites,  assists in strategic
planning, reviews all cash outflows, and otherwise works closely with management
in further developing and implementing the Company's ongoing business strategy.

         In March 1998,  each of Messrs.  Brady and Rashbaum  was issued  25,000
shares of Series E Stock as bonuses in  recognition  of their efforts to further
the Company's  turnaround  toward  profitability.  Both sold their shares in the
fourth quarter of fiscal year end 2000.

         Pursuant to the  Company's  SOP, in July 1997,  the Company  granted to
James Frakes (chief financial  officer and secretary),  pursuant to his hire, an
option to purchase  30,000 shares of Common Stock at an exercise  price of $3.25
per share,  vesting at the rate of 10,000  shares per annum in July 1998,  1999,
and 2000. On June 17, 1998,  the board  elected to adjust the exercise  price of
the option to $1.15,  representing 110% of the closing price of the Common Stock
on said date. No portion of the option has been exercised.


<PAGE>
         See   "Management"   for  a  detailed   description  of  the  Company's
compensation of its officers and directors.

Multimedia Concepts International, Inc.

         In January  1998,  in  accordance  with certain  financing  provided by
FINOVA,  the Company  received $3.0 million in standby L/Cs. Of same, $2 million
was  established  by the Company and was secured by a $2 million  certificate of
deposit,  which was acquired with $1.5 million in proceeds  from a  subordinated
debt  arrangement and $500,000 from the proceeds of the Company's  December 1997
public  offering of Series E Stock.  The  remaining  $1 million was  provided by
Multimedia,  an  affiliate  of the Company by virtue of its 78.5%  ownership  of
United  Textiles.  The  letter of  credit  was  terminated  in March  2000.  See
"Business of the Company - Financing Through FINOVA Capital Corporation."

Europe American Capital Corporation

         From  April  1996 to June  1997,  EACC,  an entity of which  Ilan Arbel
and/or his relatives is/are officer(s) and/or director(s), exercised its options
and  purchased  an  aggregate  of  3,562,070  shares  of the  Series E Stock for
$3,562,070. An aggregate of 361,500 shares were converted to Common Stock which,
inclusive  of the  250,000  shares  of  Series  E Stock  issued  in  June  1997,
constituted an aggregate of 3,450,570 shares of Series E Stock outstanding prior
to the Series E Stock  public  offering in December  1997.  The  proceeds of the
funds  received  from this  investment  enabled  the  Company (i) to acquire the
assets of Toys (a three  store  chain) in  January  1997,  (ii) to  finance  the
openings of the Santa Clarita,  Arizona Mills, Redondo Beach, Ontario Mills, and
Clairemont  Mesa stores,  (iii) to redesign  four store  locations,  and (iv) to
support the Company's operations during the Company's business turnaround.

Toys International Inc. Consulting Agreement

         In January 1997, the Company  entered into a consulting  agreement with
Gayle Hoepner, a selling stockholder and former chief executive officer of Toys.
Mr.  Hoepner was not an  affiliate  of the  Company.  The term of the  agreement
commenced on January 16, 1997,  expired on April 16, 1997,  and called for three
monthly  payments of $10,000 each.  Pursuant to the  consulting  agreement,  Mr.
Hoepner,  among  other  things,  (i)  advised  the  Company  on  specialty  toys
purchasing,  (ii)  introduced  management  to his contacts in the  specialty toy
industry and accompanied management to the Nurnberg, Germany toy show, and (iii)
advised  management  on potential  store sites.  The Company  believes that this
agreement  was on terms no less  favorable  than terms it might  otherwise  have
negotiated with any other unrelated third party.

                              FINANCIAL STATEMENTS

         See attached Financial Statements.
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.

                 (A Subsidiary of United Textiles & Toys Corp.)


                                Table of Contents
<TABLE>
<CAPTION>

                                                                                                               Page

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

Financial Statements

     Balance Sheets at March 31, 1998 and 1999, and June 30, 1999 (unaudited)                                  F-3

     Statements of Operations and  Comprehensive Net Income (Loss) for the Years
         Ended March 31, 1998 and 1999, and the Nine

         Months Ended December 31, 1998 and 1999 (unaudited)                                                   F-5

     Statements of Stockholders' Equity for the Years Ended March 31, 1998
         and 1999, and the Nine Months Ended December 31, 1999 (unaudited)                                     F-6

     Statements of Cash Flows for the Years Ended March 31, 1998 and 1999,
         and the Nine Months Ended December 31, 1998 and 1999 (unaudited)                                      F-8

Notes to Financial Statements                                                                                 F-10
</TABLE>



<PAGE>
Haskell & White
Certified Public Accountants

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Board of Directors
Play Co. Toys & Entertainment Corp.

We have audited the accompanying balance sheets of Play Co. Toys & Entertainment
Corp. (a  subsidiary  of United  Textiles & Toys Corp.) as of March 31, 1999 and
1998 and the related  statements  of  operations  and  comprehensive  net income
(loss),  stockholders'  equity,  and cash flows for each of the two years in the
period ended March 31, 1999. These financial  statements are the  responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Play Co. Toys & Entertainment
Corp. at March 31, 1999 and 1998, and the results of its operations and its cash
flows for each of the two years in the period ended March 31, 1999 in conformity
with generally accepted accounting principles.

                                                             HASKELL & WHITE LLP

Irvine, California
June 24, 1999, except for
   Notes 6, 11, and 14, which
   are as of April 10, 2000


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

<TABLE>
<CAPTION>

                                 Balance Sheets

                                 ASSETS (Note 4)

                                                                                          March 31,
                                                                                -------------------
                                                                                     1999

                                                          December 31, 1999        Restated
                                                             (unaudited)           (Note 14)             1998
                                                          -----------------     ---------------    ----------
Current

<S>                                                         <C>                 <C>                <C>
     Cash                                                   $    12,295,195     $       125,967    $        648,986
     Restricted certificates of deposit
       (Notes 2 and 4)                                              250,000             350,000             250,000
     Accounts receivable                                            985,422              98,276              78,594
     Notes receivable - affiliates                                  650,000                   -                   -
     Merchandise inventories                                     14,175,841          11,506,284           7,872,804
     Other current assets                                           332,759           1,241,629             183,928
                                                            ---------------     ---------------    ----------------

                  Total current assets                           28,689,217          13,322,156           9,034,312

Property and equipment, net of
     accumulated depreciation and
     amortization of $4,283,071, $4,058,603
     and $3,414,235, respectively (Note 3)                        7,312,257           5,348,175           2,782,386

Restricted certificate of deposit

     (Notes 2 and 4)                                                      -           2,000,000           2,000,000

Deposits and other assets (Note 4)                                4,447,490             411,427             323,189
                                                            ---------------     ---------------    ----------------

                                                            $    40,448,964     $    21,081,758    $     14,139,887
                                                            ===============     ===============    ================

</TABLE>

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                                Balance Sheets

                      Liabilities and Stockholders' Equity
                                    March 31,
<TABLE>
<CAPTION>

                                                                                       1999              1998
                                                                December 31, 1999    Restated          Restated
                                                                   (unaudited)       (Note 14)         (Note 11)
                                                                --------------    ---------------  -------------
Current

<S>                                                             <C>               <C>              <C>
     Accounts payable                                           $      7,902,620  $     5,611,442  $      3,505,230
     Accrued expenses and other liabilities                            1,392,517          595,008           726,601
     Current portion of capital lease obligations (Note 5)               158,771          227,197                 -
     Current portion of notes payable (Note 6)                           690,000        1,125,000           350,000
                                                                ----------------  ---------------  ----------------

                  Total current liabilities                           10,143,911        7,558,647         4,581,831

Borrowings under financing agreement (Note 4)                             54,170        7,814,666         5,445,198

Capital lease obligations, net of current portion (Note 5)             1,257,091          585,681                 -

Notes payable, net of current portion (Note 6)                                 -                -         1,500,000

Deferred rent liability (Note 9)                                         135,060          126,769           110,351
                                                                ----------------  ---------------  ----------------

                  Total liabilities                                   11,590,232       16,085,763        11,637,380
                                                                ----------------  ---------------  ----------------

Commitments and contingencies
     (Notes 2, 4, 5, 6, 7, 9, 10 and 13)
Minority interest                                                     12,600,132                -                -

Stockholders' equity (Note 11)
     Series  E  convertible  preferred  stock,
     $1 par  value,  25,000,000  shares
     authorized  as of December 31, 1999; 6,952,510,
     6,952,510  and  4,200,570 shares  outstanding,
     respectively,  full  liquidation  value of  $6,952,510,
     $6,952,510  and  $4,200,570,  net  of  unamortized
     discount  of  $1,364,279, $1,842,252 and $1,916,644
     for  beneficial  conversion  feature,  respectively
     (Note 11)                                                         7,195,020       5,761,101          3,974,376
     Series F  convertible  preferred  stock,  $.01 par
     value,  5,500,000  shares
     authorized, 750,000 shares outstanding                              750,000               -                  -
     Common stock,  $.01 par value,  160,000,000
     shares authorized as of December 31, 1999;
     5,548,852, 5,503,519 and 4,103,519 shares
     outstanding, respectively                                            55,488           55,035            41,035
     Additional paid-in capital                                       30,096,537       15,906,172        12,927,918
     Accumulated deficit                                             (21,838,445)     (16,726,313)      (14,440,822)
                                                                ----------------  ---------------  ----------------

                  Total stockholders' equity                          16,258,600        4,995,995         2,502,507
                                                                ----------------  ---------------  ----------------
                                                                $     40,448,964  $    21,081,758   $    14,139,887
                                                                ================  ===============  ================
</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)


<TABLE>
<CAPTION>
         Statements of Operations and Comprehensive Net Income (Loss)

                                                  Nine Months Ended December 31,      Years Ended March 31,
                                                  ------------------------------      ---------------------
                                                                                          1999             1998
                                                         1999            1998           Restated         Restated
                                                       (unaudited)    (unaudited)       (Note 14)        (Note 11)
                                                    --------------   -------------  ---------------  --------------

<S>                                                  <C>             <C>            <C>              <C>
Net sales                                            $  30,691,508   $  27,171,662  $    34,371,230  $   22,568,527

Cost of sales                                           17,370,835      15,665,721       19,590,784      13,689,599
                                                     -------------   -------------  ---------------  --------------

                  Gross profit                          13,320,673      11,505,941       14,780,446       8,878,928
                                                     -------------   -------------  ---------------  --------------

Operating expenses

     Operating expenses (Notes 9 and 10)                13,742,120       9,115,002       12,727,010       8,864,607
     Litigation related expenses (Note 7)                  270,206          31,004           27,659         583,541
     Depreciation and amortization                         773,490         707,186          986,342         671,282
                                                     -------------   -------------  ---------------  --------------

                  Total operating expenses              14,785,816       9,853,192       13,741,011      10,119,430
                                                     -------------   -------------  ---------------  --------------

Operating income (loss)                                 (1,465,143)      1,652,749        1,039,435      (1,240,502)
                                                     --------------  -------------  ---------------  --------------

Interest expense  (Note 4)
     Interest and finance charges                          823,200         517,172          855,074         617,119
     Amortization of debt issuance costs                   174,889         127,434          109,977         196,849
     Effective non-cash interest for beneficial
       conversion feature                                  650,000               -          650,000               -
                                                     -------------   -------------  ---------------  --------------

                  Total interest expense                 1,648,089         644,606        1,615,051         813,968
                                                     -------------   -------------  ---------------  --------------

Net income (loss) before income taxes and
     minority interest in subsidiary                    (3,113,232)      1,008,143         (575,616)     (2,054,470)

Provision for income taxes (Note 8)                              -               -            2,150               -
                                                     -------------   -------------  ---------------  --------------

Net income (loss) before minority interest              (3,113,232)      1,008,143         (577,766)     (2,054,470)

Minority interest income                                  (464,981)              -                -               -
                                                     -------------   -------------  ---------------  --------------

Net income(loss) before extraordinary gain              (3,578,213)      1,008,143         (577,766)    (2,054,470)

Extraordinary gain                                         650,000               -                -               -
                                                     -------------   -------------  ---------------  --------------

Comprehensive net income (loss)                      $  (2,928,213)  $   1,008,143  $      (577,766) $   (2,054,470)
                                                     =============   =============  ===============  ==============

Basic and diluted income (loss) per share:

     Net income (loss)                                  (2,928,213)      1,008,143  $      (577,766) $   (2,054,470)

     Effects of non-cash dividends on convertible
        preferred stock (Note 11)                       (2,183,919)     (1,229,752)      (1,707,725)     (1,473,806)
                                                     --------------  -------------- ---------------  --------------

Net loss applicable to common shares                 $  (5,112,132)  $    (221,609) $    (2,285,491) $   (3,528,276)
                                                     =============   ============== ===============  ==============

Basic and diluted income (loss) per common share
     and share equivalents                           $        (.92)  $       (.05)  $          (.50) $         (.86)
                                                     =============   ============   ===============  ==============

Weighted average number of common shares
     and share equivalents outstanding                   5,541,076       4,291,883        4,590,642       4,098,971
                                                     =============   =============  ===============  ==============
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                       Statements of Stockholders' Equity
 Years Ended March 31, 1999 and 1998 and Nine Months Ended December 31, 1999 (unaudited)

                                                          Preferred Stock
                                    -----------------------------------------------------------
                                             Series E                        Series F                       Common Stock
                                    --------------------------    -----------------------------     ----------------------------
                                      Shares         Amount          Shares          Amount             Shares         Amount
                                    -----------   ------------    -----------     -------------     ------------     -----------

<S>            <C>                    <C>         <C>                             <C>                  <C>           <C>
Balance, April 1, 1997                2,500,570   $  2,500,570              -     $          -         4,083,519     $    40,835
Issuance of Common Stock for cash             -              -              -                -            20,000             200
Issuance of Series E Preferred Stock
   for cash                             950,000              -              -                -                 -               -
Issuance of Series E warrants for cash        -              -              -                -                 -               -
Issuance of Series E Preferred
   Stock and warrants for cash,
   net of offering expenses             750,000              -              -                -                 -               -
Non-cash dividend to amortize
   discount on Series E (Note 11)             -      1,473,806              -                -                 -               -
Net loss for the year                         -              -              -                -                 -               -
                                    -----------   ------------    -----------     ------------      ------------     -----------

Balance, March 31, 1998               4,200,570      3,974,376              -                -         4,103,519          41,035
Conversion of debt and accrued
   interest to Series E
   Preferred Stock                    1,533,333              -              -                -                 -               -
Issuance of Series E Preferred Stock
   for cash                             100,000              -              -                -                 -               -
Issuance of Series E Preferred Stock
   to consultants                             -              -              -                -                 -               -
Issuance of Series E Preferred Stock
   to officers                           50,000         79,000              -                -                 -               -
Issuance of Common Stock for cash
   and inventories                            -              -              -                -         1,400,000          14,000
Non-cash dividend to amortize discount
   on Series E (Note 11)                      -      1,707,725              -                -                 -               -
Beneficial conversion feature for
   convertible debentures(Note 6)             -              -              -                -                 -               -
Miscellaneous adjustments                     -              -              -                -                 -               -
Net income for the year                       -              -              -                -                 -               -
                                    -----------   ------------    -----------     ------------      ------------     -----------

Balance, March 31, 1999               5,883,903      5,761,101              -                -         5,503,519          55,035
</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)
<TABLE>
<CAPTION>

                       Statements of Stockholders' Equity
 Years Ended March 31, 1999 and 1998 and Nine Months Ended December 31, 1999 (unaudited)

                                      Additional                               Total
                                       Paid-In          Accumulated         Stockholders'
                                        Capital           Deficit              Equity
                                     -------------     -------------        -------------

<S>            <C>                      <C>            <C>                  <C>
Balance, April 1, 1997                  $  9,374,177   $  (10,912,546)      $ 1,003,036
Issuance of Common Stock for cash                300                -               500
Issuance of Series E Preferred Stock
   for cash                                1,200,000                -         1,200,000
Issuance of Series E warrants for cash        50,000                -            50,000
Issuance of Series E Preferred
   Stock and warrants for cash,
   net of offering expenses                2,303,441                -         2,303,441
Non-cash dividend to amortize
   discount on Series E (Note 11)                  -       (1,473,806)                -
Net loss for the year                              -       (2,054,470)       (2,054,470)
                                        ------------      -------------     ------------

Balance, March 31, 1998                   12,927,918      (14,440,822)        2,502,507
Conversion of debt and accrued
   interest to Series E
   Preferred Stock                         1,533,333                -         1,533,333
Issuance of Series E Preferred Stock
   for cash                                  100,000                -           100,000
Issuance of Series E Preferred Stock
   to consultants                             43,750                -            43,750
Issuance of Series E Preferred Stock
   to officers                                     -                -            79,000
Issuance of Common Stock for cash
   and inventories                           651,000                -           665,000
Non-cash dividend to amortize discount
   on Series E (Note 11)                           -       (1,707,725)                -
Beneficial conversion feature for
   convertible debentures(Note 6)            650,000                -           650,000
Miscellaneous adjustments                        171                -               171
Net income for the year                            -         (577,766)         (577,766)
                                        ------------      -------------     ------------
Balance, March 31, 1999                   15,906,172      (16,726,313)         4,995,995

</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

<TABLE>
<CAPTION>
                       Statements of Stockholders' Equity
 Years Ended March 31, 1999 and 1998 and Nine Months Ended December 31, 1999 (unaudited)

                                                          Preferred Stock
                                    -----------------------------------------------------------
                                             Series E                        Series F                       Common Stock
                                    --------------------------    -----------------------------     ----------------------------
                                      Shares         Amount          Shares          Amount             Shares         Amount
                                    -----------   ------------    -----------     -------------     ------------     -----------

<S>                                     <C>          <C>           <C>               <C>                <C>             <C>
Issuance of Series F Stock                    -              -        750,000                -                 -               -
Issuance of Common Stock                      -              -              -                -            45,333             453
Net loss for the nine months                  -              -              -                -                 -               -
Non-cash dividend to amortize
   discount on Series E (Note 11)             -      1,433,919              -                -                 -               -
Non-cash dividend to amortize
   discount on Series F                       -              -              -          750,000                 -               -
Issuance of Toys stock in private placement   -              -              -                -                 _               _
Exercise of Tudor option                      -              -              -                -                 -               -
Issuance of shares for litigation settlement  -              -              -                -           100,000               -
Issuance of Toys stock for initial public
   offering                                   -              -              -                -                 -               -
Allocation of minority interest               -              -              -                -                 -               -
                                    -----------   ------------    -----------     ------------      ------------     -----------
Balance, December 31, 1999
  (unaudited)                         5,883,903   $  7,195,020        750,000     $    750,000         5,648,852     $    55,488
                                    ===========   ============    ===========     ============      ============     ===========

</TABLE>

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)
<TABLE>
<CAPTION>

                       Statements of Stockholders' Equity
 Years Ended March 31, 1999 and 1998 and Nine Months Ended December 31, 1999 (unaudited)

                                                     Additional                              Total
                                                      Paid-In          Accumulated        Stockholders'
                                                      Capital            Deficit             Equity
                                                   -------------      -------------       ------------

<S>                                                    <C>            <C>                        <C>
Issuance of Series F Stock                             657,500                  -             657,500
Issuance of Common Stock                                55,647                  -              56,100
Net loss for the nine months                                -          (2,928,213)         (2,928,213)
Non-cash dividend to amortize
   discount on Series E (Note 11)                           -          (1,433,919)                  -
Non-cash dividend to amortize
   discount on Series F                                     -            (750,000)                  -
Issuance of Toys stock in private placement          2,800,000                  -           2,800,000
Exercise of Tudor option                               723,677                  -             723,677
Issuance of shares for litigation settlement            41,500                  -              41,500
Issuance of Toys stock for initial public
   offering                                         22,047,191                  -          22,047,191
Allocation of minority interest                    (12,135,150)                 -         (12,135,150)
                                                  --------------      -------------       ------------
Balance, December 31, 1999
  (unaudited)                                     $ 30,096,537      $ (21,838,445)       $ 16,258,600
                                                  ==============      =============       ============
</TABLE>


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                       Statements of Cash Flows (Note 12)

                                Nine Months Ended
<TABLE>
<CAPTION>

                                                             December 31,               Years Ended March 31,
                                                     -----------------------------  -------------------------
                                                                                          1999
                                                          1999           1998           Restated       1998
                                                       (unaudited)    (unaudited)       (Note 14)


Cash flows from operating activities:

<S>                                                 <C>              <C>            <C>              <C>
     Net income (loss)                              $   (2,928,213)  $   1,008,143  $     (577,766)  $   (2,054,470)
     Adjustments to reconcile net income (loss)
       to net cash used for operating activities:
         Depreciation and amortization                     773,490         707,186         983,459          671,282
         Effective interest for beneficial
           conversion feature                              650,000               -         650,000                -
         Loss on abandonment of assets                           -               -               -           45,255
         Minority interest income                          464,981               -               -                -
         Extraordinary gain                               (650,000)              -               -                -
         Amortization of debt issuance costs               105,521         127,434         109,977          196,849
         Deferred rent                                       8,291           4,552          16,418          (16,574)
         Amortization of stock options                           -               -               -                -
         Stock compensation                                      -          32,814          79,000                -
     Increase (decrease) from changes in:

         Accounts receivable                              (887,146)        (32,140)        (19,682)         (18,388)
         Merchandise inventories                        (2,669,557)     (2,951,966)     (3,268,480)      (1,779,874)
         Other current assets                            1,627,026      (1,302,841)     (1,123,757)          63,385
         Deposits and other assets                      (4,036,063)       (213,123)        (88,238)        (195,241)
         Accounts payable                                2,291,178       1,713,009       2,106,212          381,379
         Accrued expenses and other liabilities            839,009          54,770         (98,260)         417,661
                                                    --------------   -------------  --------------   --------------

               Cash used for operating activities       (4,441,483)       (852,162)     (1,231,117)      (2,288,736)
                                                    --------------   -------------  --------------   --------------

Cash flows from investing activities:

     Purchase of restricted certificates of deposit              -               -        (100,000)      (2,250,000)
     Purchases of property and equipment                (1,931,206)     (1,497,673)     (2,699,819)      (1,023,273)
     Issuance of N/R to affiliates                        (650,000)              -               -                -
                                                    --------------   -------------  --------------   --------------

               Cash used for investing activities       (2,581,206)     (1,497,673)     (2,799,819)      (3,273,273)
                                                    --------------   -------------  --------------   --------------
</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                 Statements of Cash Flows (Note 12) (continued)

                                Nine Months Ended
<TABLE>
<CAPTION>

                                                             December 31,               Years Ended March 31,
                                                     -----------------------------  -------------------------
                                                                                          1999
                                                          1999           1998           Restated
                                                       (unaudited)    (unaudited)       (Note 14)       1998

<S>                                                     <C>             <C>             <C>              <C>
Cash flows from financing activities:
     Change in bank overdraft                                    -               -               -         (135,325)
     Borrowings under financing agreements              27,061,000      33,321,000      43,239,568       33,560,443
     Repayments under financing agreements             (34,821,496)    (31,012,017)    (40,870,100)     (32,554,120)
     Proceeds from notes payable                                 -               -       2,700,000        1,750,000
     Borrowings under notes payable                              -       1,550,000
     Reclass restricted cash                             2,000,000               -
     Repayment of notes payable                           (375,000)       (100,000)     (1,925,000)        (141,666)
     Repayments under capital leases                      (263,379)     (1,544,293)        (36,551)               -
     Proceeds from issuance of common stock             24,903,292         706,148          14,000              500
     Proceeds from issuance of preferred stock             657,500               -         386,000        3,390,450
     Proceeds from issuance of preferred stock
       warrants                                                  -               -               -          162,991
                                                    --------------   -------------  --------------   --------------
               Cash provided by financing
                 activities                             19,161,917       2,920,838       3,507,917        6,033,273
                                                    --------------   -------------  --------------   --------------

Net increase (decrease) in cash                         12,169,228         571,003        (523,019)         471,264

Cash, beginning of period                                  125,967         648,986         648,986          177,722
                                                    --------------   -------------  --------------   --------------

</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

1.       Summary of Accounting Policies

         Business Organization and Revenue Recognition

     Play  Co.  Toys  &  Entertainment  Corp.  (the  "Company")  is  a  Delaware
corporation  that  owns and  operates  retail  stores  which  sell  educational,
specialty,  collectible,  and traditional toys. The Company had twenty-five (25)
retail stores located within southern California,  Arizona, Illinois,  Michigan,
Nevada, and Texas at March 31, 1999, as compared to nineteen (19) stores located
in California  and Arizona as of March 31, 1998.  The Company's  retail  stores,
which are located in  high-traffic  malls and strip  centers,  operate under the
names "Play Co. Toys," "Toys International," and "Toy Co."

     In August 1996, the Company  became a subsidiary of United  Textiles & Toys
Corp.  ("UTTC").  As of March 31,  1999,  UTTC owns  approximately  45.2% of the
outstanding shares of the Company's Common Stock.

     Revenues are  recognized  at the point of sale for retail  locations and at
the shipping date for wholesale  operations.  Wholesale  operations  represent a
minor portion of the Company's operations.

Basis of Presentation - Nine Months Ended December 31, 1999 and 1998

     The unaudited interim financial statements for the nine-month periods ended
December 31, 1999 and 1998  included  herein have been  prepared by the Company,
without  audit,  pursuant to the rules and  regulations  of the  Securities  and
Exchange Commission and, in the opinion of the Company,  reflect all adjustments
(consisting  only of normal  recurring  adjustments)  and disclosures  which are
necessary for a fair presentation.  The results of operations for the nine-month
period ended December 31, 1999 is not necessarily indicative of the results that
may be expected  for any other  interim  period or for the year ending March 31,
2000.
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998



1.       Summary of Accounting Policies (continued)

         Nature of Relationships with Affiliates

                         Affiliates Under Common Control
                    Name of Entity and Nature of Affiliation

     United  Textiles & Toys Corp.  ("UTTC"):  A company that held a majority of
the Company's  common stock  through  November 1998 and 45.2% since the Breaking
Waves,  Inc.  investment  in common stock (see below and Note 11). Ilan Arbel is
the President of UTTC.  The Company is  influenced  to a  significant  degree by
UTTC.  The Company basis its  conclusion  that it is influenced to a significant
degree by UTTC on several  factors.  During the period of April 1, 1998  through
November 23, 1998,  which  represented a majority of the fiscal year ended March
31, 1999,  UTTC owned  approximately  61% of the Company's  common  stock.  From
November 24, 1998  through  March 31,  1999,  UTTC owned 44.9% of the  Company's
common  stock.  Therefore,  for over  seven  months  of the  fiscal  year,  UTTC
maintained  a majority  voting  interest  in the  Company.  It is the  Company's
position that UTTC's 44.9% ownership  position also  represented de facto voting
control over the Company's  common stock at fiscal  year-end,  since it would be
extremely  difficult for the various small block shareholders that represent the
remaining  55.1% interest to actually  achieve the necessary votes to garner 45%
(the  percentage  needed to outvote  UTTC) of the vote.  Additionally  there are
significant  affiliate  relationships  that help enforce UTTC's influence,  to a
significant degree, over the Company. The President of UTTC is the son-in-law of
Harold  Rashbaum,  the President of Shopnet.com  ("Shopnet") and Breaking Waves,
Inc.  ("Breaking Waves"),  who in turn is the Chairman of the Company.  Breaking
Waves owns  approximately  25% of the Company's Common Stock. The combination of
Breaking  Waves' 25% position and UTTC's  44.9%  position  yields a 69.9% voting
interest in the Company.  Moses Mika,  the father of the President of UTTC,  and
Harold  Rashbaum  occupy  two of  the  four  seats  on the  Company's  Board  of
Directors.

     Multimedia Concepts International,  Inc. ("MMCI"):  Majority stockholder in
UTTC. The president and director of MMCI is Ilan Arbel.

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


1.       Summary of Accounting Policies (continued)

         Nature of Relationships with Affiliates (continued)

                    Name of Entity and Nature of Affiliation

     Europe American Capital Foundation ("EACF"): Foundation of which Ilan Arbel
and/or his relatives  is/are  officer(s)  and/or  director(s).  EACF is the sole
stockholder/beneficiary  of Frampton Industries,  Ltd. through January 2000, and
ABC Fund, Ltd., and the majority stockholder of American Telecom, PLC.

     Europe American Capital  Corporation  ("EACC"):  Entity of which Ilan Arbel
and/or his relatives is/are officer(s) and/or director(s).

     Frampton Industries,  Ltd.  ("Frampton"):  Entity, which is wholly owned by
EACF until January 2000.

     American Telecom PLC: Entity 80% owned by EACF.

     ABC Fund, Ltd. ("ABC"): Entity, which is wholly owned by EACF.

     U.S.  Stores Corp.  ("USSC"):  A private  company  whose  president is Ilan
Arbel, who is also a director. Parent company of MMCI.

                                Other Affiliates
                    Name of Entity and Nature of Affiliation

     ZD Group L.L.C. ("ZD"): ZD is a New York Trust, the beneficiary of which is
a relative of the Company's Chairman.

     European Ventures Corp. ("EVC"): Parent company of Shopnet.com.  Ilan Arbel
is the president.

     Shopnet.com  ("Shopnet"):  The Chairman of Play Co. is the  president and a
director of Shopnet.

     Breaking Waves, Inc.  ("BWI"):  This entity is a wholly owned subsidiary of
Shopnet,  and also owns 25% of Play Co.'s Common Stock (Note 11). The  president
of BWI is also the  Chairman  of the Board of the Company and a relative of Ilan
Arbel.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


1.       Summary of Accounting Policies (continued)

Nature of Relationships with Affiliates (continued)

     The following chart graphically  depicts the Company's  ownership structure
at March 31, 1999 for those entities under common control:


                       Europe American Capital Foundation
                                       ||
                                       \/
                         American Telecom PLC (83.7%) => ABC Fund, Ltd. (20%)
                                     (100%)
                                       ||
                                       \/
                                U.S. Stores Corp.
                                     (67.7%)
                                       ||
                                       \/
                     Multimedia Concepts International, Inc.
                                     (78.5%)
                                       ||
                                       \/
                          United Textiles & Toys Corp.
                                     (22.3%)
                                       ||
                                       \/
                       Play Co. Toys & Entertainment Corp.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


1.       Summary of Accounting Policies (continued)

Merchandise Inventories

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

Concentration of Credit Risk

     The Company  maintains cash balances at three banks.  Accounts at each bank
are  insured by the  Federal  Deposit  Insurance  Corporation  up to $100,000 in
aggregate. Uninsured balances are approximately $2,466,645 at December 31, 1999,
and $2,603,308 and $2,698,986 at March 31, 1999 and 1998, respectively.

Property and Equipment

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

Store Opening and Closing Costs

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

     In April 1998, the AICPA's Accounting  Standards Executive Committee issued
Statement of Position (SOP) 98-5, Reporting on the Costs of Start-Up Activities.
The SOP, which is effective for fiscal years  beginning  after December 15, 1998
with earlier application  encouraged,  requires entities to expense start-up and
organization  costs for  establishing  new  operations.  The Company adopted the
provisions  of this  statement  as of March 31, 1999  without  impact  given its
historical treatment of store opening costs.




<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998



Summary of Accounting Policies (continued)

Income Taxes

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

Net Loss Per Share

     During the three-month  period ended December 31, 1997, the Company adopted
the  provisions  of SFAS  No.  128,  Earnings  Per  Share,  which  requires  the
disclosure of "basic" and "diluted"  earnings  (loss) per share.  Basic earnings
(loss) per share is computed by dividing net income (loss),  after reduction for
preferred stock dividends and the accretion of any redeemable  preferred  stock,
by the weighted average number of common shares  outstanding during each period.
Diluted  earnings (loss) per share is similar to basic earnings (loss) per share
except  that the  weighted  average  number  of  common  shares  outstanding  is
increased to reflect the dilutive  effect of potential  common  shares,  such as
those  issuable  upon the  exercise of stock or warrants and the  conversion  of
preferred stock, as if they had been issued.

     Non-cash  dividends recorded to amortize the discount on Series E Preferred
Stock totaled  $1,707,725  and $1,473,806 for the years ended March 31, 1999 and
1998,  respectively (Note 11). Non-cash dividends recorded to amortize discounts
on preferred stock totaled  $2,183,919 and $1,229,752 for the nine-month periods
ended December 31, 1999 and 1998, respectively.

     For  each of the  years  ended  March  31,  1999 and  1998,  as well as the
three-month  periods  ended  December 31, 1999 and 1998,  there is no difference
between  basic and diluted loss per common share as the effects of stock options
or warrants and conversion of preferred  stock are  anti-dilutive  given the net
loss applicable to common shares for each year.

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

Summary of Accounting Policies (continued)

Net Loss Per Share (continued)

     As of December  31,  1999,  March 31, 1999 and 1998,  potentially  dilutive
securities  outstanding  which were not included in the calculation of basic and
diluted net loss per common share consist of the following:
<TABLE>
<CAPTION>

                                                                December 31,    Potential Common Shares
                                                                       1999                      March 31,
                                                                 (unaudited)              1999              1998
                                                                 -----------            ----------        ------
         Common shares issuable upon:
<S>                                                                   <C>                <C>          <C>
         Conversion  of Series E Preferred  Stock;
         5,888,903,  5,888,903  and 4,200,570  shares
         outstanding,  respectively,  each convertible into
         six shares of Common Stock, subject to holding periods.      35,303,418         35,303,418   25,203,420

         Exercise of 2,000,000 outstanding warrants
         to purchase 2,000,000 shares of convertible
         Series E Preferred  Stock,  each share of Series E then
         convertible into six shares of Common Stock, subject
         to holding periods.                                          12,000,000         12,000,000   12,000,000

         Conversion of  debentures  (Note 6) into
         6,500,000  shares of Series E Preferred  Stock,
         each  share of  Series E then  convertible  into six
         shares of Common Stock, subject to holding periods.
         Reduced to 19,500,000 upon amendment of debenture
         (Note 6).                                                    19,500,000         39,000,000            -

         Conversion of Series F Preferred  Stock;
         750,000  shares  outstanding, each convertible into
         two shares of common stock, subject to holding
         periods.                                                      1,500,000                 -             -

         Exercise of employee stock options                               30,000             30,000       30,000
                                                                  --------------      -------------   ----------

                                                                      68,333,418         86,333,418   37,233,420
                                                                  ==============      =============   ==========

</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


1.       Summary of Accounting Policies (continued)

Statements of Cash Flows

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

Fair Value of Financial Instruments

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

Use of Estimates

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

Impairment of Long-Lived Assets

     SFAS No. 121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and
Long-Lived  Assets to be  Disposed  Of,"  requires  that  long-lived  assets and
certain  identifiable  intangibles  to be held and used by an entity be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying  amount  of an  asset  may  not be  recoverable.  For the  purposes  of
evaluating  potential  impairment,  the Company's assets are grouped by physical
location,   namely  the  corporate   office/warehouse,   and  individual  retail
locations.  The Company adopted SFAS 121 effective  April 1, 1997.  There was no
impact of such  adoption on the  Company's  financial  condition  and results of
operations.   Since   adopting  SFAS  121  in  April  1997,  the  Company  gives
consideration  to events or changes in  circumstances  for each of its locations
and has not identified  circumstances other than the closure of retail locations
(see Note 7) which resulted in the write-off of  unamortized  balances of tenant
improvements for the year ended March 31, 1998. The expense related to the write
off of such assets was immaterial.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


1.       Summary of Accounting Policies (continued)

Stock-Based Compensation

     SFAS  No.  123,  "Accounting  for  Stock-Based  Compensation,"  established
financial   accounting  and  reporting   standards  for   stock-based   employee
compensation  plans and certain  other  transactions  involving  the issuance of
stock.  The  Company  adopted  the  disclosure  requirements  of  SFAS  123  for
stock-based employee compensation  effective April 1, 1996. However, the Company
continues to use the intrinsic value method for recording  compensation expenses
as prescribed by APB Opinion No. 25,  Accounting  for Stock Issued to Employees.
The fair value method  prescribed by SFAS No. 123 is used to record  stock-based
compensation to non-employees.

Effect of New Accounting Pronouncements

     In June  1997,  the FASB  issued  SFAS No.  130,  "Reporting  Comprehensive
Income."  This  statement  establishes  standards  for  reporting and display of
comprehensive income and its components (revenues,  expenses,  gains and losses)
in an  entity's  financial  statements.  This  statement  requires  an entity to
classify  items of other  comprehensive  income by their  nature in a  financial
statement  and display the  accumulated  balance of other  comprehensive  income
separately from retained earnings and additional  paid-in-capital  in the equity
section of a statement  of  financial  position.  This  pronouncement,  which is
effective for fiscal years beginning after December 15, 1997, was adopted by the
Company  during the fiscal year  ending  March 31,  1999  without  impact to the
financial statements for either of the years ended March 31, 1999 or 1998.

     In June 1997, the FASB issued SFAS No. 131,  "Disclosure  About Segments of
an  Enterprise  and  Related   Information."   This  statement  requires  public
enterprises to report financial and descriptive information about its reportable
operating  segments and  establishes  standards  for related  disclosures  about
product and services,  geographic areas, and major customers. This pronouncement
is effective  for fiscal years  beginning  after  December 15, 1997.  Management
reviewed the provision of this  statement  during the year ended March 31, 1999.
While the Company has expanded into several  states during the year,  management
believes the Company's operations to be limited to one reporting segment being a
retailer of educational,  specialty,  collectible,  and traditional toys. All of
the Company's sales have been domestic, and there are no foreign operations.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

2.       Restricted Certificates of Deposit

     At March 31, 1999 and 1998, the Company has three  certificates  of deposit
which are restricted as to their nature. The first, in the amount of $2,000,000,
represents  collateral  against a letter of credit securing  financing under the
FINOVA  Capital  Corporation  agreement  ("FINOVA  Financing")  (Note  4) and is
classified as a non-current  asset since the funds in the certificate of deposit
will  remain  restricted  until the letter of credit  expires or is  released by
FINOVA Capital Corporation ("FINOVA"). The second, in the amount of $250,000, is
collateral  for a facility  for letters of credit.  The third,  in the amount of
$100,000,  is to cover an increase on the previously  mentioned letter of credit
facility.

3.       Property and Equipment

<TABLE>
<CAPTION>
         Property and equipment consisted of the following:

                                                            December 31, 1999                 March 31,
                                                                                       ----------------------
                                                              (unaudited)            1999                1998
                                                           -----------------    ---------------    ----------

<S>                                                         <C>                 <C>                <C>
         Furniture, fixtures and equipment                  $     7,666,486     $     5,968,292    $      4,222,586
         Leasehold improvements                                   3,783,036           2,763,711           1,551,760
         Signs                                                      537,472             501,798             317,363
         Vehicles                                                   104,912             104,912             104,912
         Construction in progress                                    52,444              68,065                   -
                                                            ---------------     ---------------    ----------------
                                                                 12,144,350           9,406,778           6,196,621
         Accumulated depreciation and

           amortization                                          (4,832,093)         (4,058,603)         (3,414,235)
                                                            ---------------     ---------------    ----------------

                                                            $     7,312,257     $     5,348,175    $      2,782,386
                                                            ===============     ===============    ================
</TABLE>

     The  following is a summary of property and  equipment  held under  capital
leases (Note 5):
<TABLE>
<CAPTION>

                                                           December 31, 1999                 March 31,
                                                                                      ----------------------
                                                              (unaudited)            1999                1998
                                                            ---------------     ---------------    ----------------

<S>                                                         <C>                 <C>                <C>
                  Furniture and fixtures                    $     1,746,257     $       849,429    $              -

                  Less accumulated depreciation                    (277,788)           (112,584)                  -
                                                            ---------------     ---------------    ----------------

                                                            $     1,468,469     $       736,845    $              -
                                                            ===============     ===============    ================

</TABLE>

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


4.       Financing Agreements

     On February 7, 1996, the Company borrowed, under an agreement with Congress
Financial  Corporation  (Western)  (the  "Congress  Financing"),   approximately
$2,243,000,  the  proceeds  of which  were  used to repay  the then  outstanding
borrowings  under a bank  line  of  credit  agreement.  The  Congress  Financing
provided for maximum  borrowings up to $7,000,000 based upon a percentage of the
cost value of  eligible  inventory,  as  defined.  Outstanding  borrowings  bore
interest at 1.5% above the prime rate, as defined.

     In connection  with the Congress  Financing,  and the previous bank line of
credit agreement,  European American Capital Corp. ("EACC"),  an affiliate (Note
1), provided a $2,000,000  letter of credit for  collateral.  As compensation to
EACC, the Company  granted EACC options ("EACC  Options"),  to acquire shares of
Common Stock and Preferred Stock, the aggregate value of which was $458,000. The
method  used to value  these  option  is  discussed  in Note 11.  The  aggregate
$458,000 was initially  included in other assets,  as debt issuance  costs,  and
additional  paid-in  capital.  The option values were  amortized in prior fiscal
years into  interest  expense  through  the  February  1, 1998  maturity  of the
Congress  Financing.  The final  period of  amortization  resulted in  aggregate
interest  charges of $196,849 for the year ended March 31, 1998, and as such, no
interest expense was amortized for the year ended March 31, 1999.

     In March 1997,  the Congress  Financing  was amended to provide for,  among
other things,  increased borrowing ratios and an additional $1,000,000 letter of
credit  as  collateral  from  EACC.  Thereafter,   the  Congress  Financing  was
collateralized  by an  aggregate  $3,000,000  in letters of credit  through  its
maturity on February 1, 1998.

     On  February  3, 1998,  the Company  borrowed  $4,866,324  under the FINOVA
Financing,  the  proceeds  of  which  were  used  primarily  to  repay  the then
outstanding  borrowings under the Congress  Financing and to pay fees related to
the FINOVA Financing.

     The FINOVA Financing, as amended currently, provides for maximum borrowings
up to $8,300,000 based on a percentage of the cost value of eligible  inventory,
as defined.  Outstanding  borrowings  bear interest at 1.5% above prime rate, as
defined  (the  prime  rate at  March  31,  1999 and 1998  was  7.75%  and  8.5%,
respectively).  The  agreement  matures on August 3, 2000 and can be renewed for
one additional year at the lender's option.




<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


Financing Agreements (continued)

     Total  fees  related  to  the  FINOVA  Financing  aggregated  approximately
$272,000 and are being  amortized over the 30-month term of the  agreement.  The
unamortized  portion of these debt issuance costs was $133,876 and $253,858,  as
of March 31, 1999 and 1998, respectively, and is included in "Deposits and other
assets" in the balance  sheets.  Additional  costs were incurred and capitalized
during the year  relating to  amendments  to the  agreement  that  increased the
borrowing capacity.

     The FINOVA Financing includes a financial covenant requiring the Company to
maintain,  at all times, net worth, as defined,  of $750,000.  At March 31, 1999
and 1998, the Company was in compliance with this financial covenant.

     The FINOVA Financing also includes  various other  covenants,  two of which
the Company  violated during the year by exceeding the specified  maximum levels
of capital expenditures and debt financing. The Company has received a waiver of
these defaults.  The waiver was granted for the specific  defaults noted and did
not cover a specific  period of time. The waiver was granted in connection  with
negotiations to amend the FINOVA financing.  The proposed  amendment,  which was
executed in August 1999, increased the available borrowing level and established
new covenants with which the Company expects  compliance to be probable  through
the maturity  date of August 2000.  The  arrangement  has been  classified  as a
long-term  obligation  as of March 31,  1999,  since it is not  callable  by the
creditor.

     The FINOVA  Financing is guaranteed by UTTC and is secured by substantially
all of the assets of the Company  and  $3,000,000  in letters of credit.  Of the
$3,000,000 in letters of credit, $2,000,000 is collateralized by amounts held in
a restricted certificate of deposit (Note 2). The remaining $1,000,000 letter of
credit, has been provided by MMCI, an affiliate of the Company (Note 1).

     At March 31, 1999, the Company also has $700,000 included in its borrowings
from  FINOVA  under  a term  loan  due  concurrently  with  the  overall  FINOVA
Financing,  with  interest  at prime  plus one  percent,  secured by a letter of
credit (Note 9).


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


5.       Capital Lease Obligations

     During the year ending  March 31,  1999,  the Company  entered into several
leases with  financing  companies  that have been  classified  as capital  lease
obligations.  The amounts financed ranged from $49,901 to $232,098, with varying
monthly installment payments from $849 to $5,313, at interest rates varying from
12.6% to 19.6%.  The leases,  which have maturity dates ranging from October 15,
2001 to March 1, 2004, require minimum payments as follows:

<TABLE>
<CAPTION>
                      Year ending
                       March 31,

<S>                      <C>                                                                       <C>
                         2000                                                                      $        249,423
                         2001                                                                               249,423
                         2002                                                                               234,658
                         2003                                                                               213,986
                         2004                                                                               152,672
                                                                                                   ----------------

                  Total minimum lease payments                                                            1,100,162

                  Less amount representing interest                                                        (287,284)
                                                                                                   ----------------

                  Present value of minimum lease payments                                                   812,878

                  Less current portion                                                                     (227,197)
                                                                                                   ----------------

                  Long-term portion                                                                $        585,681
                                                                                                   ================
</TABLE>

6.       Notes Payable
<TABLE>
<CAPTION>

                                                           December 31, 1999                 March 31,
                                                                                      ----------------------
                                                              (unaudited)            1999                1998
                                                           -----------------    ---------------    ----------

<S>            <C>                                               <C>                 <C>             <C>
         Note payable to ABC, an affiliate
         (Note 1), bearing  interest at 5% per
         annum.  Converted  with  accrued
         interest of $33,333,  into  1,533,333
         shares of Series E Preferred Stock
         (Note 11).                                              $ -                 $ -             $ 1,500,000


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


6.       Notes Payable (continued)

                                                           December 31, 1999                 March 31,
                                                                                       ----------------------
                                                              (unaudited)            1999                1998
                                                           ----------------     ---------------    ----------

         Note payable to BWI, an affiliate
         (Note 1),  bearing  interest at
         15% per annum,  paid in ten monthly
         installments  of $25,000 plus accrued
         interest  through  maturity on December
         31,  1998.  Note was subordinate to the
         FINOVA Financing (Note 4).                               -                   -                250,000

         Note payable to stockholder of Toys
         International non-interest bearing,
         guaranteed  by  UTTC,   an  affiliate
         (Note  1),  paid  in  quarterly
         installments of $25,000 through its
         maturity on  January 16, 1999.                           -                   -                100,000

         Note payable to Shopnet,  an affiliate
         (Note 1), bearing interest at 9% per
         annum,  payable in monthly installments
         of $25,000 with an original maturity of
         June 15, 1999. Note has been verbally
         extended to July 22, 1999, at which time
         it was paid in full.                                     -                  75,000                  -

         Note  payable  to Full Moon  Development,
         Inc.,  an  unaffiliated entity, bearing
         interest at 12%, payable in monthly installments
         of $50,000 through maturity on July 30, 1999.            -                 200,000                  -



<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998



6.       Notes Payable (continued)

                                                           December 31, 1999                 March 31,
                                                                                       ----------------------
                                                              (unaudited)            1999                1998
                                                           -----------------    ---------------    ----------

         Note  payable  to Full Moon
         Development,  Inc.,  an  unaffiliated
         entity,  bearing interest at 12%,
         payable in monthly  installments of
         $66,667,  except  for the  final
         installment  which is due at maturity
         on  December  31,  1999,   twenty  days
         after  previous  payment.                                -                 200,000                -

         Convertible  debenture to  Frampton,
         an  affiliate  (Note 1),  bearing
         interest  at 5% per annum,  with
         interest  only  payments  due monthly
         beginning March 1, 1999,  convertible
         to Series E Preferred  Stock, due
         at maturity on December 31, 1999.
         (Converted in March 2000, see below).                  500,000             500,000                -

         Convertible  debenture to EACF, an
         affiliate (Note 1), bearing interest
         at 5% per annum,  with  interest only
         payments due monthly  beginning March 1,
         1999, convertible to Series E Preferred
         Stock, due at maturity on December 31, 1999.
         (Converted in March 2000, see below.)                  150,000             150,000                -

</TABLE>
<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


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

                                                           December 31, 1999                 March 31,
                                                                                           ----------------------
                                                              (unaudited)            1999                1998
                                                           -----------------    ---------------    -----------------
         <S>                                                <C>                 <C>                 <C>
         Note  payable  to  insurance  company,
         payable  in  nine  monthly installments
         of $4,627, maturing September 2000.                         40,000                   -                    -
                                                            ---------------     ---------------    -----------------

                  Total notes payable                               690,000           1,125,000            1,850,000

                  Less current portion                             (690,000)         (1,125,000)            (350,000)
                                                            ---------------     ---------------    -----------------

                  Long-term portion                         $             -     $             -     $      1,500,000
                                                            ===============     ====-----======    =================
</TABLE>

     The above  notes may carry  interest  rates  that  differ  from  prevailing
interest  rates.  The Company  has not  provided  for  imputed  interest on rate
discounts or premiums as the effects are immaterial to the financial statements.

     The above convertible  debentures to Frampton and EACF are both convertible
into Series E Preferred  Stock.  The debenture  holder has the right at any time
prior to the maturity date to convert all or part of the outstanding  principal,
plus accrued  interest.  The conversion price is $.10 per share,  i.e. for every
$100,000  converted,  the holder would receive 500,000 shares.  In May 1999, the
conversion  price was  amended  to $.20 per  share,  see  below  for a  detailed
explanation.  Each share of Series E  Preferred  Stock is  convertible  into six
shares of Common Stock (Note 11).

     The  embedded  privilege  to convert  the  outstanding  debt into  Series E
Preferred Stock is a beneficial feature,  which is accounted for separately,  in
accordance  with Topic D-60 of the Emerging  Issues Task Force  ("EITF").  Topic
D-60 of the EITF  communicated  the  views of the  staff of the  Securities  and
Exchange  Commission  ("SEC"),  in that for such  convertible  debentures,  that
portion  of the  proceeds  upon  issuance  of the  debentures  allocable  to the
beneficial  conversion  feature should be recorded as additional paid-in capital
and  recognized as interest  expense over the minimum period in which the holder
can realize the conversion. The intrinsic value is calculated based on the value
of the  underlying  stock into which the debenture can be converted,  limited to
the proceeds.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

6.       Notes Payable (continued)

     On the date of funding the  convertible  debentures in February  1999,  the
Company  recorded  a discount  for  $650,000,  and  immediately  recognized  the
amortization of this discount as non-cash  effective interest for the beneficial
conversion feature, since the debenture allowed for immediate conversion,  which
was effectively offset by the  dollar-for-dollar  increase in additional paid-in
capital.

     In May 1999, the Company and these two creditors, EACF and Frampton, agreed
to  modify  certain  terms  of  their  convertible  debentures.  The  debentures
originally  contained a 50% discount  factor to the market price of the Series E
Preferred  Stock.  The amended  debenture  was changed to eliminate the discount
based on the market  price on the date of the original  agreement.  This changed
the  conversion  price  from $.10 per share to $.20 per share;  i.e.,  for every
$100,000 converted,  the holder would receive only 500,000 shares as a result of
the  modification  in terms.  The Company had  previously  recognized a $650,000
non-cash  effective  interest  expense  for the year ended March 31,  1999.  The
Company has subsequently  applied the provisions of EITF 96-19 to recognize this
modification of debt terms as an extinguishment of debt. This extraordinary gain
of $650,000  was  subsequently  recognized  in the quarter  ended June 30, 1999.
However,  since the agreement was revised in May 1999, the revised  agreement is
treated as a new arrangement for accounting purposes. At the date of the amended
agreement,   the  $.20  conversion  price  was  substantially   lower  than  the
approximate  $2.00 per share  closing  market  price for the Series E  Preferred
Stock. As such, the modified agreement contains a beneficial conversion feature,
the amount of which is limited to the  proceeds of $650,000  under Topic D-60 of
the EITF.  Therefore,  the  Company  also  subsequently  recognized  $650,000 in
non-cash effective interest expense for the beneficial conversion feature in the
quarter ended June 30, 1999.

     The debentures  were  converted into 3,423,300  shares of Series E Stock in
March 2000 (unaudited).


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998



7.       Closure of Retail Stores - Litigation

     During the year ended March 31, 1998,  the Company  closed,  and ultimately
vacated,  five  retail  locations  prior to the end of their lease  terms.  As a
result, four of the five landlords filed lawsuits against the Company to collect
unpaid  rent as well as  rental  obligations  remaining  under  the terms of the
respective leases.

     Subsequent  to the filing of actions by the landlords and through May 1998,
the Company with  assistance of outside counsel  reached  settlement  agreements
with the various  landlords.  These settlements  aggregated  $469,600,  of which
$57,820 remains outstanding on one settlement.

     The  statement  of  operations  for the year ended  March 31, 1999 and 1998
includes $27,659 and $583,541,  respectively,  of "litigation  related expenses"
which comprise the settlement costs on the aforementioned leases, and legal fees
associated with the negotiations.  Litigation  related expenses totaled $270,206
and  $31,004  for the  nine-month  periods  ended  December  31,  1999 and 1998,
respectively.

     The Company  currently has one remaining  landlord/tenant  matter which has
yet to be resolved with a potential  range of loss of $300,000.  As of March 31,
1999,  the Company has accrued a liability  of $41,000  related to this  matter,
which is an  estimate  by  management  based on its  assessment  of the  matter,
including  management's  belief that the landlord  allowed the retail mix of the
mall site to change from a  contractually  agreed  minimum  percentage  level of
retain tenants.

8.       Income Taxes

     The components of the provision for income taxes are as follows:
<TABLE>
<CAPTION>

                                                                                       Year Ended March 31,
                                                                                ---------------------------
                                                                                     1999                1998
                                                                                ---------------    ----------

         Current:
<S>                                                                             <C>                <C>
             Federal                                                            $             -    $              -
             State                                                                        2,150                   -
                                                                                ---------------    ----------------
                  Total current                                                           2,150                   -
                                                                                ---------------    ----------------
         Deferred:
             Federal                                                                     40,424             750,224
             State                                                                       45,726             156,280
                                                                                ---------------    ----------------
                  Total deferred                                                         86,150             906,504
                                                                                ---------------    ----------------
                  Valuation allowance                                                   (86,150)           (906,504)
                                                                                ---------------    ----------------

                  Total provision for income taxes                              $         2,150    $              -
                                                                                ===============    ================

</TABLE>

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998



8.       Income Taxes (continued)

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

                                                                                             March 31,
                                                                                ----------------------
                                                                                     1999                1998
                                                                                ---------------    ----------

<S>                                                                             <C>                <C>
         Inventories                                                            $      (329,264)   $       (227,696)
         AMT tax credits                                                                (23,260)            (23,260)
         Accrued expenses                                                                72,760             (19,779)
                                                                                ---------------    ----------------

                  Current portion of net deferred income
                      tax (assets) liabilities                                         (279,764)           (270,735)
                                                                                ---------------    ----------------

         Depreciation and amortization                                                 (211,108)            (28,388)
         Loss on disposal of assets                                                     127,043              25,926
         Net operating loss carryforwards                                            (3,471,124)         (3,652,294)
         Deferred rent liability                                                        (50,099)            (43,891)
         Income taxes                                                                       794                 508
         Amortization of stock options                                                 (200,520)           (202,049)
                                                                                ---------------    ----------------

                  Long-term portion of net deferred
                      income tax (assets) liabilities                                (3,805,014)         (3,900,188)
                                                                                ---------------    ----------------

         Total net deferred income tax (assets) liabilities                          (4,084,778)         (4,170,923)
                                                                                ---------------    ----------------

         Valuation allowance                                                          4,084,778           4,170,923
                                                                                ---------------    ----------------

                  Net deferred income taxes                                     $             -    $              -
                                                                                ===============    ================

</TABLE>

     At March 31, 1999 and 1998, a 100% valuation allowance has been provided on
the net deferred  income tax assets since the Company can not determine  that it
is "more likely than not" to be realized.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998



8.       Income Taxes (continued)

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

                                                                                       Year Ended March 31,
                                                                                    ---------------------------
                                                                                     1999                1998
                                                                                ---------------    --------------

<S>                                                                                    <C>                  <C>
         Federal statutory income tax (benefit) rate                                   34.0%                (34.0)%
         Permanent adjustments                                                          4.4                     -
         State income taxes, net of federal benefit                                     1.5                   0.1
         Change in valuation allowance                                                (38.4)                 33.9
                                                                                -----------        ----------------

                  Effective income tax rate                                             1.5%                   -%
                                                                                ===========        ================

</TABLE>
     At March 31, 1999, the Company has net operating  loss (NOL)  carryforwards
of approximately  $9,400,000 for federal purposes and  approximately  $5,000,000
for state  purposes.  The federal NOL's are  available to offset future  taxable
income and expire at various  dates through March 31, 2013 while the state NOL's
are available and expire at various dates through March 31, 2003.

     A portion of the NOL's  described  above are subject to  provisions  of the
Internal   Revenue  Code  ss.382  which  limits  use  of  net   operating   loss
carryforwards  when  changes of  ownership of more than 50% occur during a three
year  testing  period.  During  the years  ended  March 31,  1994 and 1995,  the
Company's  ownership  changed  by more  than  50% as a  result  of the May  1993
acquisition  of a majority  interest in the Company and the  Company's  November
1994  completion  of an initial  public  offering of its Common  Stock.  Further
changes in Common and Preferred Stock  ownership  during each of the years ended
March 31, 1997 through  1999,  as  described  in Note 11, have also  potentially
limited  the  use of  NOL's.  The  effect  of  such  limitations  has  yet to be
determined.  NOL's could be further  limited  upon the  exercise of  outstanding
stock options and stock purchase warrants or as a result of the May 1999 private
offering of Series F Preferred Stock (Note 13).


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


9.       Commitments and Contingencies

         Operating Leases

     The  Company  leases  its  retail  store  properties  under   noncancelable
operating  lease  agreements  which expire through June 2009 and require various
minimum annual  rentals.  Several of the leases  provide for renewal  options to
extend the leases for additional five or ten-year periods.  Certain store leases
also require the payment of property taxes,  normal maintenance and insurance on
the properties  and additional  rents based on percentages of sales in excess of
various specified retail sales levels.

     During the years ended March 31, 1999 and 1998, the Company incurred rental
expense under all operating  leases of $4,104,073 and $3,112,822,  respectively.
Contingent rent expense was insignificant  during the years ended March 31, 1999
and 1998.  Rent expense  totaled  $4,416,695  and  $2,622,887 for the nine-month
periods ended December 31, 1999 and 1998.

     At March 31, 1999,  the aggregate  future  minimum lease payments due under
these noncancelable leases,  including  approximately $448,000 for the remaining
term of the lease for the closed  Rialto,  California  retail  location (Note 7)
through November 2003, are as follows:
<TABLE>
<CAPTION>

                                                               Related
                                                                Party
                                                                Office/
                      Year Ending                              Warehouse            Retail
                       March 31,                               (Note 10)           Locations             Total
                   ----------------                         ---------------     ---------------    -----------

<S>                      <C>                                <C>                 <C>                <C>
                         2000                               $       247,289     $     5,148,190    $      5,395,479
                         2001                                        20,624           4,952,250           4,972,874
                         2002                                             -           4,536,291           4,536,291
                         2003                                             -           4,374,766           4,374,766
                         2004                                             -           3,472,774           3,472,774
                      Thereafter                                          -           7,447,655           7,447,655
                                                            ---------------     ---------------    ----------------

                  Total minimum lease payments              $       267,913     $    29,931,926    $     30,199,839
                                                            ===============     ===============    ================
</TABLE>



<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


9.       Commitments and Contingencies (continued)

         Operating Leases (continued)

     As of the date of this  report  the  Company  has  executed  leases for the
opening of ten (10)  additional  stores in California,  Nevada,  North Carolina,
Texas, Illinois, and Tennessee. The stores are expected to open on various dates
in August 1999 through November 2000, and have varying  expiration dates through
2010. The new leases will require expected  minimum rental payments  aggregating
approximately  $27,434,000  over the life of the leases.  Accordingly,  existing
minimum lease  commitments  as of March 31, 1999,  plus those  expected  minimum
commitments  for the proposed retail  locations  would  aggregate  minimum lease
commitments of approximately $57,634,000.

Delisting of Securities

     Until  September  24, 1997,  the  Company's  Common Stock was quoted on the
NASDAQ SmallCap Stock Market.

     Since September 24, 1997, the Company's Common Stock, as well as its Series
E  Preferred  Stock and Series E Preferred  Stock  purchase  warrants  sold in a
public offering completed in December 1997, have been quoted over-the-counter on
the OTC Bulletin Board.

Dependence on Suppliers

     For the years ended March 31, 1999 and 1998,  approximately forty-one (41%)
and  thirty-one  percent (31%) of the Company's  inventory  purchases  were made
directly from five (5) manufacturers.  The Company typically  purchases products
from its suppliers on credit  arrangements  provided by the  manufacturers.  The
termination  of  a  credit  line  or  the  loss  of  a  major  supplier  or  the
deterioration of the Company's  relationship  with a major supplier could have a
material adverse effect on the Company's business.

401(k) Employee Stock Ownership Plan

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


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

9.       Commitments and Contingencies (continued)

401(k) Employee Stock Ownership Plan (continued)

     The  ESOP  allows  only  contributions  by the  Company  which  can be made
annually at the  discretion  of the Company's  Board of  Directors.  The ESOP is
designed to invest  primarily in the  Company's  Common  Stock.  During the year
ended March 31, 1999, 5,673 shares of common stock were contributed to the ESOP.
However,  these  shares were  contributed  by  individuals,  not by the Company.
Therefore, the Company has recorded no expense with regard to the ESOP.

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

Financing Agreement

     In November 1998, the Company  entered into an agreement with ZD, a related
party (Note 1), to secure additional financing.  Pursuant to this agreement,  ZD
issued a  $700,000  irrevocable  standby  letter of credit  ("L/C")  in favor of
FINOVA,  the  Company's  working  capital  lender.  FINOVA  then lent a matching
$700,000  to the  Company  in the form of a term loan  (Note  4).  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  payments
representing  one-third (33%) of the net profits from three stores,  Great Lakes
Crossing, Gurnee Mills, and Woodfield Mall (scheduled to open late summer 1999).
The net profit of each store will include an appropriate allocation of corporate
overhead.  The  expense  related to the net profits  interest  due to ZD will be
accrued  beginning  April 1, 1999,  the  effective  date of the  agreement.  The
duration of the agreement  with ZD is equal to the current lease term of each of
the stores,  including any  renewals,  but in any event not beyond the Company's
fiscal year ending March 31, 2013. The store leases currently expire,  including
options for  renewal,  at various  dates  through  June 2009.  The Company  will
categorize  this expense as  (effective)  interest  since these costs  represent
compensation to secure additional financing.  As these stores did not generate a
profit after  application of corporate  overhead in the nine-month  period ended
December 31, 1999, no payments were earned or made to ZD during this period.

     Additionally, as long as the agreement is in effect, ZD will have the right
to nominate and appoint one-third of the Company's Board of Directors.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


9.       Commitments and Contingencies (continued)

1994 Stock Option Plan

     In June 1994,  the Company  adopted a Stock Option Plan (the "Plan")  which
provides for options to purchase an aggregate of not more than 50,000  shares of
Common  Stock as may be  granted  from  time to time by the  Company's  Board of
Directors. Pursuant to the hire of the Company's current Chief Financial Officer
and Secretary, the Company granted an option to purchase 30,000 shares of Common
Stock at an  exercise  price of $3.25 per share was  authorized,  vesting at the
rate of 10,000  shares  per annum in each of July 1998,  1999 and 2000.  In June
1998, the Board of Directors  adjusted the exercise price of the option to $1.15
per share.  The option  award  granted  initially  was recorded as a fixed award
under APB 25. Due to the subsequent modification in terms, it is to be valued as
a variable award, rather than a fixed award. Under APB 25, such a variable award
has the  associated  compensation  expense  adjusted,  up or  down,  to  reflect
subsequent  changes  in the market  price.  The  Company  has not  recorded  any
compensation  expense  related to this  change in award due to the change in the
subsequent  market price being  immaterial.  As of March 31, 1999, no portion of
the option to purchase Common Stock had been exercised.

Seasonality

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

Year 2000

     In 1998,  the Company  developed a plan to upgrade its existing  management
information  system  ("MIS")  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 by the end of September 1999.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


9.       Commitments and Contingencies (continued)

Year 2000 (continued)

     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.  This lease is  included  with the capital
lease obligations described in Note 5.

     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' and financial  institution's  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.

     Year 2000 readiness is a priority of the Company. 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.  However, 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.

10.      Related-Party Transactions

Office and Warehouse Lease

     The Company leases an  office/warehouse  building from Davidson,  Welker, &
Brady,  a  partnership  of which  one of the  partners,  Richard  Brady,  is the
Company's Chief Executive Officer and Director.  The original lease was executed
in October 1986. The lease term was for a 10-year period,  with increases in the
monthly rent tied to the CPI,  adjusted every three years. The lease was amended
in 1993 to extend the term through April 2000 (Note 9), with an option to extend
for a period of five  years  under the same terms and  conditions  of the lease.
Rent expense under this lease totaled $247,289 for each of the years ended March
31, 1999 and 1998 and $185,466 for each of the nine-month periods ended December
31, 1999 and 1998.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


10.      Related-Party Transactions (continued)

Consulting Fees

     The Company made payments  aggregating  $33,000 and $25,000 to the Chairman
of the Board of Directors for various consulting services during the years ended
March 31,  1999 and 1998,  respectively,  and  $31,500  and  $22,500  during the
nine-month periods ended December 31, 1999 and 1998, respectively.

Commitment of Financing

     The individual,  beneficial majority stockholder of UTTC, in a letter dated
May 15,  1998,  has  represented  his intent and  ability to provide  additional
working  capital to the Company,  should such be  necessary,  through  September
1999.

Purchase Agreement With Breaking Waves, Inc. ("BWI")

     The Company has entered into an agreement with BWI, an affiliate  (Note 1),
to  purchase  a minimum  of 250  pieces of  merchandise  for each of its  retail
stores.  BWI sells children's  swimsuits.  The agreement has a term of one year,
and  automatically  extends each year,  unless  terminated by either party.  The
agreement additionally calls for the Company to provide advertising, promotional
materials, and ads for this merchandise in all of its brochures, advertisements,
catalogs, and all other promotional materials, merchandising programs, and sales
promotions.

Financing Provided by BWI

     On July 15, 1998, the Company  borrowed  $3,000,000  from BWI and issued an
unsecured  promissory  note at an interest  rate of 9% per annum.  The repayment
terms of the note were for five monthly  installments  of principal and interest
commencing  on August 15, 1998 and ending  December 30, 1998,  at which time the
note was repaid in full.

     Additionally,  the Company had a $250,000 note payable with BWI as of March
31, 1998,  which was repaid  during the year ended March 31, 1999.  The terms of
this note are disclosed in Note 6.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


10.      Related-Party Transactions (continued)

Placement Agent Agreement With Frampton Industries, Ltd.

     In January 1999, the Company and Frampton  Industries,  Ltd., an affiliated
entity  (Note 1),  executed a letter  agreement  pursuant to which  Frampton has
agreed to act as the exclusive  placement  agent and  financial  advisor for the
Company in connection  with a contemplated  offering of convertible  debentures.
The agreement is for a term of six months and provides  that  Frampton  shall be
provided an  investment-banking  fee of 8% of the face amount of each  debenture
funded. Frampton has the option to extend the agreement for two months after the
expiration.  During the year ending March 31, 1999,  Frampton  arranged two such
transactions for a face amount of $650,000 involving itself and EACF (Note 6).

11.      Equity Transactions

Capital Structure

     The following  summarizes the Company's  capital  structure as of March 31,
1999, as amended in April 1998,  and the subsequent  change thereto  approved at
the annual meeting of its shareholders on May 5, 1999 and effected May 12, 1999:
<TABLE>
<CAPTION>

                                                                                   March 31,            May 12,
                                                                                     1999                1999
                                                                                ---------------    ----------
                Common Stock
<S>                                  <C>                                        <C>                <C>
                Authorized shares of $.01 par value common stock                51,000,000         160,000,000

                Preferred Stock
                Authorized 15,500,000 shares of preferred
                  stock designated as:

                   $1.00 par convertible Series E                               10,000,000          25,000,000

                   $.01 par convertible Series F                                 5,500,000           5,500,000
</TABLE>

     Each share of Series E Preferred  Stock  ("Series E Stock") is  convertible
into six shares of Common Stock at the option of the holder commencing two years
from the date of issuance  for a period of five years.  The Series E Stock has a
liquidation  preference of $1.00 per share. Prior to June 30, 1997, the Series E
Stock was convertible into 20 shares of Common Stock upon issuance.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


11.      Equity Transactions (continued)

Capital Structure (continued)

     Each share of Series F Preferred  Stock  ("Series F Stock") is  convertible
into two shares of Common  Stock at the option of the holder  commencing  at any
time  following  the date the  registration  statement  is  declared  effective.
Holders of Series F Stock are also  entitled  to,  when and as  declared  by the
Board of Directors,  cumulative dividends at $.08 per share. Dividends are fully
cumulative and accrue (whether or not declared), without interest, from the date
such dividends are payable.  The Series F Stock will be automatically  converted
in the event of the earlier of two years or the Company's  Common Stock having a
closing price of at least $5.00 per share for a consecutive  thirty-day  period.
The Series F Stock has a liquidation preference of $0.50 per share, subject only
to the Series E Stock preference.

Issuance of Common Stock

     In November 1998, the Company  issued  1,400,000  shares of Common Stock to
Breaking  Waves,  Inc.,  an affiliate  (Note 1), in  consideration  for cash and
inventory.  The  Company  received  $300,000  in cash and  inventory  valued  at
$365,000 based upon the Company's  analysis of the net  realizable  value of the
inventory received.

EACC Options

     In connection  with the Congress  Financing (Note 4), and the previous bank
line of credit  agreement,  EACC  provided  a  $2,000,000  letter of credit  for
collateral.  As  compensation  to EACC, the Company  granted EACC options ("EACC
Options") to acquire shares of 350,000  Common Stock,  the value of such options
estimated  at  $224,000  by the  Company;  and  options to acquire  (i) up to an
additional  1,250,000  shares of Common Stock at a purchase  price of 25% of the
closing bid price for the Company's  Common Stock on the last business day prior
to exercise for a period of six months  commencing  February  1996, the value of
such options was considered to be insignificant,  and (ii) an option to purchase
up to an aggregate  20,000,000  shares of the Series E Stock at a purchase price
of $1.00 per share during the period from May 9, 1996 through  January 30, 1998,
the value of such options was estimated to be $234,000 by the Company.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

11.      Equity Transactions (continued)

EACC Options (continued)

     The  option  values  were  based on the  Company's  analysis  of its market
capitalization value immediately prior to each stock option grant as compared to
its market  capitalization  value immediately after the assumed exercise of each
grant.  The analysis gave  consideration  to assumed cash that would be received
upon  exercise and the  liquidation  values of  outstanding  series of preferred
stock to  determine a market  capitalization  value  attributable  to the common
shares.  This  value was then  discounted  for market  factors  such as the thin
trading  volume  and  price   volatility  of  the  Company's  common  stock  and
restrictions  on the underlying  securities  which  required a two-year  holding
period and had no registration rights. The option to acquire 1,250,000 shares of
common  stock  was   considered  to  be   insignificant   based  on  the  market
capitalization  analysis  given its relative  insignificance  in relation to the
options to acquire  20,000,000 shares of Series E Stock, each share of which was
convertible  into 20 shares of common stock at the time. The aggregate  value of
the options,  $458,000,  was treated as debt issuance costs (Note 4). All of the
options to acquire shares of Common Stock expired unexercised.

     During the year ended  March 31,  1997,  the  Company  issued an  aggregate
2,862,070  shares of Series E Stock for  aggregate  consideration  of $2,862,070
upon  exercise  of a portion  of the EACC  Options on  various  dates.  Of these
shares, EACC transferred 334,000 shares to UTTC.  Subsequently,  during the year
ended March 31, 1997, UTTC and EACC each converted  334,000 and 27,500 of Series
E Stock, respectively, into Common Stock at the 20 to 1 conversion rate, with no
holding requirement, provided for in the definition of the Series E Stock at the
time  (7,230,000  shares of Common Stock before the  retroactive  effect of July
1997, one for three reverse split),  or 2,410,000  post-reverse  split shares of
Common Stock.

     In June 1997,  the Company  issued 700,000 shares of Series E Stock to EACC
which had  previously  advanced  $700,000 in funds  subsequent to March 31, 1997
against the EACC Option to acquire  shares of Series E Stock.  The  remainder of
the EACC Options were then terminated in December 1997, upon consummation of the
Company's public offering of Series E Stock.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


11.      Equity Transactions (continued)

Issuance of Series E Stock

     In an agreement  dated June 30, 1997,  the Company  agreed to issue 250,000
shares of Series E Stock for $500,000 and 500,000 warrants to purchase shares of
Series E Stock for an  additional  $50,000 in a private  sale.  The $550,000 was
collected on August 12, 1997 and the shares and warrants were issued. The shares
of  Series E Stock  and  warrants  were  registered  and sold by the  holder  in
connection  with the  Company's  public  offering  of Series E Stock,  discussed
below.

     On December 29, 1997,  the Company  completed a public  offering of 750,000
shares  of  Series E Stock  and  1,500,000  redeemable  Series E Stock  purchase
warrants.  The gross  proceeds  from the offering  were  $3,150,000  and the net
proceeds to the Company totaled  $2,303,441 after deduction of offering expenses
including  such  items  as  underwriter   discounts  and   commissions,   legal,
accounting, printing and filing fees.

     On June 30,  1998,  ABC  offered  to  amend  the  terms  of a $1.5  million
debenture  (Note 6) to  enable  the  conversion  of the  principal  and  accrued
interest into shares of Series E Stock at a conversion price of $1.00 per share.
The conversion  price reflects a 33% discount to the trading price of the Series
E Stock and was determined on the basis of the trading price, the illiquidity of
the restricted Series E Stock and the absence of registration rights.

     Simultaneously,  ABC  converted  the  debenture,  and  $33,333  of  accrued
interest into 1,533,333  shares of Series E Preferred  Stock.  This  transaction
has, in substance, been accounted for as a capital transaction since ABC and the
Company were entities under common control through  majority  ownership  greater
than 50%, at the time the conversion occurred. (See chart in Note 1.)

     The debenture originally provided for the conversion, at the option of ABC,
of the  debenture  into shares of common stock of either (i) a subsidiary  which
the  Company  intended  to form for the  purpose  of  acquiring  certain  stores
operated by the  Company,  or (ii) any other  subsidiary  which might  acquire a
portion of the assets and  business of the  Company.  This option to convert was
exercisable at the net book value of the  subsidiary's  shares with a limitation
on such  share  ownership  being  25% of the  total  outstanding  shares of said
subsidiary.  ABC did, however, as part of the above mentioned amendment,  retain
this  option to acquire up to 25% of the common  stock of the  subsidiary  to be
formed  at book  value at the time of the  exercise,  if any.  ABC  subsequently
assigned this right to Tudor Technologies,  Inc. ("Tudor"), an entity affiliated
with the Company. Tudor is an affiliate due to the fact that Mr. Moses Mika is a
director on the boards of directors of both Tudor and the Company.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


11.      Equity Transactions (continued)

Issuance of Series E Stock (continued)

     On July 28, 1998,  the Company  sold  100,000  shares of Series E Preferred
Stock to UTTC,  its  principal  shareholder  and  owner of more  than 50% of the
Company's common stock as of the date of the  transaction.  As such, the Company
is an entity  under  common  control of UTTC.  The sale was $1.00 per share,  or
$100,000.  The Company has recorded  the amount as  additional  paid-in  capital
since the related party transaction was with a commonly  controlled  entity. The
Series E Preferred  Stock is  convertible  into  Common  Stock,  and  therefore,
contains  a  beneficial  conversion  feature,  the value of which  exceeded  the
proceeds.  The  amount of the  beneficial  conversion  is being  amortized  as a
dividend  over the  required  two-year  holding  period.  (See  "Series  E Stock
Dividends Resulting From Beneficial Conversion Feature" in Note 11.)

Issuance of Options

     In February  1999,  the Company  entered into a Consulting  Agreement  (the
"Agreement") with Typhoon Capital Consultants, LLC ("Typhoon") pursuant to which
Typhoon is to provide financial and other consulting  services.  In exchange for
Typhoon's  services,  the  Agreement  provides  for the  grant of an  option  to
purchase  150,000 shares of the Company's Common Stock with an exercise price of
$1.75 per share,  in the following  increments:  an initial  increment of 50,000
options followed by five monthly increments of 20,000 options.  The options will
expire on August 30,  2001.  Each  increment  is valued by the Company  using an
option  valuation  model.  The initial values would be capitalized and amortized
through  the term of the  Agreement.  However,  the Company has not been able to
locate and  communicate  with any  representatives  at Typhoon.  The Company has
received no services and doubts that any  services  will be performed by Typhoon
in the future, and has accordingly not executed the option agreements,  and does
not ever expect to issue such options.  Therefore, no amounts have been recorded
for these options as of March 31, 1999.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


11.      Equity Transactions (continued)

Issuance of Options (continued)

     In July of 1998, the Company entered into a five-year  consulting agreement
with Corporate  Relations Group ("CRG") to provide corporate relations services.
As compensation for their services, CRG received $100,000 in cash upon execution
of the agreement and received  50,000 shares of Series E Stock.  The Company did
not issue the shares of Series E Stock,  however, such were provided to CRG by a
Company shareholder.  In addition, in exchange for CRG's services, the agreement
provided for the grant of options to CRG and four of its principals. The options
are for an  aggregate  450,000  shares of Common Stock  exercisable  at $.78 per
share,  and an aggregate  700,000  shares of the Series E Stock  exercisable  at
$2.25.

     The  Company  has  recorded  an  aggregate  value for this  transaction  of
$143,750,  including  the $100,000  cash  payment,  and $43,750 for the Series E
Stock  based on a closing  market  price on August 27, 1998 of $0.875 per share.
The  Company  felt  CRG did not  fully  perform  under  the  contract  and  has,
therefore,  not issued the  above-mentioned  options,  for the 450,000 shares of
Common Stock and 700,000 shares of Series E Stock. Should services ultimately be
provided and options issued,  the fair value of the option  compensation will be
determined  when  earned.  Accordingly,  no amounts  have been  recorded for the
option portion of this transaction. The $143,750 for the cash and stock tendered
has been capitalized by the Company,  and is being pro-ratably expensed over the
term of the agreement,  since the Company has received  corporate  brochures and
other promotional material from CRG that it will continue to utilize over future
periods.

Series E Stock Bonus

     In March 1998, the Company's Board of Directors  granted to its Chairman of
the Board and to its  President,  25,000  shares  each of its  Series E Stock in
recognition  of their  efforts  to  further  the  Company's  turnaround  towards
profitability.  The shares  vested on a monthly  basis  over a  one-year  period
commencing  April 1, 1998,  being fully vested April 1999.  On the date of grant
management  determined  the  compensation  value  of  this  stock  grant  to  be
approximately $79,000 in the aggregate, based on a closing market price of $1.86
per  share,  which  was  subjected  to a 15%  marketability  discount  given the
restrictive nature and vesting  requirement of the securities,  as well as their
relatively low trading volume.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

11.      Equity Transactions (continued)

Series E Stock Dividends Resulting from Beneficial Conversion Feature

     For the years ended March 31, 1999 and 1998, the Company recorded  non-cash
dividends of $1,707,725  and  $1,473,806 in applying the provisions of Topic No.
D-60 of the Emerging Issues Task Force as described below.

     In  April  1999,  the  Company  filed  with  the  Securities  and  Exchange
Commission  restated  financial  statements for the year ended March 31, 1998 to
conform  with Topic No.  D-60 of the  Emerging  Issues  Task  Force.  Topic D-60
communicated  the views of the staff of the Securities  and Exchange  Commission
that  the  portion  of the  proceeds  upon  issuance  of the  convertible  stock
allocable to the beneficial  conversion feature should be recorded as additional
paid-in  capital and  recognized as a dividend over the minimum  period in which
the preferred shareholders can realize the conversion.

     The  Company's  Series E Stock,  of which  shares  were  issued in  varying
amounts on various dates as described  above,  includes a beneficial  conversion
feature in that each share of Series E Stock is  convertible  into six shares of
the Company's Common Stock at the option of the holder commencing two years from
the date of  issuance.  Shares of Series E Stock  issued  through June 30, 1997,
were originally convertible into twenty shares of Common Stock, at the option of
the holder, with no holding period requirement.

     The  beneficial  conversion  feature is measured at the date of issuance of
the Company's Series E Stock as the difference  between the conversion price and
the  market  value  of the  Common  Stock  into  which  the  Series  E Stock  is
convertible,  limited to the proceeds received from the issuance of the Series E
Stock.  Based on the  calculations  prescribed  by Topic No. D-60,  all proceeds
initially  received by the Company from the issuance of Series E Stock have been
initially  recorded  as  additional  paid in capital as 100% of the  proceeds is
allocable  to the  beneficial  conversion  feature.  Over the  required  holding
period,  if any, a non-cash  dividend is recorded reducing the retained earnings
(or increasing the accumulated  deficit) and increasing the balance  recorded as
Series E Stock in the balance sheet.  Thus,  there is no net effect on the total
stockholders' equity of the Company. Since shares of Series E Stock issued prior
to June  30,  1997,  were  originally  convertible  upon  issuance,  100% of the
non-cash  dividend was recorded  upon  issuance of the Series E Stock.  Non-cash
dividends  associated  with shares of Series E Stock issued after June 30, 1997,
are being recorded over the required two-year holding period of the security.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


11.      Equity Transactions (continued)

Series E Stock Dividends Resulting from Beneficial Conversion Feature
(continued)

     However,  the Company has also  restated  its net loss per common  share as
presented in the statement of  operations  for the year ended March 31, 1998, as
the dividend  attributable to the beneficial  conversion feature of the Series E
Stock  reduces  the amount of net income (or  increases  the amount of net loss)
applicable to the common shares.

     In applying  the  provisions  of Topic No.  D-60,  the Company has recorded
non-cash  dividends of $1,473,806 for the year ended March 31, 1998. This amount
represents $0, $1,200,000,  $0, and $273,806 for each of the three-month periods
ended June 30, 1997, September 30, 1997, December 31, 1997, and March 31, 1998.

     For the year ended March 31,  1999,  these  non-cash  dividends  aggregated
$1,707,725.   These  non-cash   dividends  were  recorded  as  $273,806  in  the
three-month  period ended June 30, 1998 and $477,973 in each of the  three-month
periods ended September 30, 1998, December 31, 1998, and March 31, 1999.


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

11.      Equity Transactions (continued)

Series E Stock Dividends Resulting from Beneficial Conversion Feature
(continued)

     As a  result  of the  application  of  Topic  No.  D-60,  the  Company  has
reclassified  the initial  proceeds of issuance of Series E Stock to  additional
paid-in  capital  and  the  resulting   non-cash   dividends  which  affect  the
accumulated deficit and the amount recorded as Series E Stock. The impact on the
financial statements for the year ended March 31, 1998 is summarized as follows:
<TABLE>
<CAPTION>

                                                                                          March 31, 1998
                                                                                   As Reported          As Restated

<S>                                                                     <C>                        <C>
        Series E Stock                                                  $             5,891,020    $      3,974,376

         Common Stock                                                                    41,035              41,035
         Additional paid-in capital                                                   6,675,398          12,927,918
         Accumulated deficit                                                        (10,104,946)        (14,440,822)
                                                                                ---------------    ----------------

         Total stockholders' equity                                     $             2,502,507    $      2,502,507

         Net loss for the year ended                                    $            (2,054,470)   $     (2,054,470)

         Effects of non-cash dividends                                                        -          (1,473,806)
                                                                                ---------------    ----------------

         Net loss applicable to common shares                           $            (2,054,470)   $     (3,528,276)

         Basic and diluted loss per common share and share equivalent   $                  (.50)   $           (.86)
</TABLE>

12.      Supplemental Cash Flow Information

<TABLE>
<CAPTION>
         Cash paid for income taxes and interest was as follows:

                                                  Nine Months Ended
                                                    December 31,                       Years Ended March 31,
                                        -----------------------------------     ----------------------------
                                               1999              1998                1999                1998
                                        ---------------     ---------------     ---------------    ----------

<S>                                     <C>                 <C>                 <C>                <C>
         Interest paid                  $       902,054     $       621,143     $       809,601    $        511,924
                                        ===============     ===============     ===============    ================

         Income taxes                   $        18,659     $         1,800     $           850    $            800
                                        ===============     ===============     ===============    ================

</TABLE>


<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998


12.      Supplemental Cash Flow Information (continued)

     Non-cash  investing and financing  activities for the years ended March 31,
1999 and 1998 consisted of the following:

     The Company acquired  leasehold  improvements and equipment during the year
ended March 31, 1999, by entering into capital  lease  obligations  for $849,429
(Notes 3 and 5).

     Convertible  debt  and  accrued  interest  outstanding  of  $1,533,333  was
converted  into  1,533,333  shares of Series E Stock during the year ended March
31, 1999 (Note 11).

     Common Sock was issued in exchange for cash and  inventory  during the year
ended March 31, 1999. The inventory acquired had a value of $365,000 (Note 11).

     For the  years  ended  March  31,  1999  and  1998  non-cash  dividends  of
$1,707,725 and $1,473,806,  respectively, were recorded to amortize the discount
recorded on Series E Sock  resulting  from the  beneficial  conversion  features
(Note 11).

     Non-cash  investing and financing  activities  for the  nine-month  periods
ended December 31, 1999 and 1998 consisted of the following:

     The Company acquired leasehold  improvements and equipment by entering into
capital lease obligations for $806,000 during the nine months ended December 31,
1999.

     In June 1998,  a note  payable to ABC, an  affiliate,  was  converted  with
accrued  interest into 1,533,333 shares of Series E Preferred Stock (Notes 6 and
11).

     In June 1998,  the  Company  entered  into a  five-year  capital  lease for
approximately  $84,000 to partially  finance the improvements and relocate on of
its stores.

13.      Events Subsequent to March 31, 1999

Unsecured Promissory Notes

     On April 22, 1999, the Company  entered into an unsecured  promissory  note
with Shopnet, an affiliate,  (Note 1) for $100,000 at an interest rate of 9% per
annum. The principal payments and accrued interest are due monthly beginning May
31, 1999, with a maturity date of August 31, 1999.




<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

Events Subsequent to March 31, 1999 (continued)

     On May 17, 1999, the Company entered into an unsecured promissory note with
Shopnet, an affiliate (Note 1) for $100,000 at an interest rate of 9% per annum.
The principal  payments and accrued interest are due monthly beginning  December
31, 1999, with a maturity date of September 30, 1999.

Private Placement of Series F Stock

     On May 18, 1999, the Board of Directors of the Company  unanimously adopted
a  Corporate  Resolution  to enter into a  Securities  Purchase  Agreement  (the
Private Placement) with several investors. The Private Placement was for 750,000
shares of the Company's  Series F Preferred Stock ("Series F Stock"),  par value
of $.01 per  share,  for  gross  proceeds  of  $750,000.  The  Company  was also
authorized  to amend its  articles  of  incorporation  to  change  the terms and
privileges  of the Series F Stock.  The Series F Stock is  convertible  into two
shares  of  Common  Stock  at any  time  following  the  effective  date  of the
registration  statement  registering the Series F Stock and underlying shares of
Common Stock for resale. The Corporate Resolution also authorized the Company to
file a Registration  Statement  with the Securities and Exchange  Commission for
the securities under Private Placement.

     As part of the  Private  Placement,  the  Company  granted an option to the
Placement  Agent and its  assignees to purchase an aggregate  350,000  shares of
Common  Stock,  with an  exercise  price of $3.00 per share for a period of four
years  from  the  date  of  closing  of the  Private  Placement.  Utilizing  the
Black-Scholes  valuation model, the option was valued at $507,000,  or $1.45 per
option.  The model utilized  several  variables to determine the value including
the current  price of the stock and its expected  volatility,  and the risk-free
interest  rate for the expected  term.  The current stock price was $1.69 on May
27,  1999,  the closing  date.  Based on an analysis of the stock price over the
previous  20 months,  the  volatility  factor  utilized  for the model was 155%.
Additionally, the model used a risk-free interest rate of 6.0%. Additionally, as
commission, the Placement Agent received a 10% fee, or $75,000, and a 1% fee, or
$7,500, to cover  administrative  expenses.  The Private Placement closed on May
27, 1999,  providing net cash  proceeds of $667,500 to the Company  before legal
and other administrative expenses.

     As noted above,  the Company's Common Stock had a closing price of $1.69 on
the closing  date of the Private  Placement.  As such,  the Series F Stock has a
beneficial  conversion  feature  which will result in  accounting  treatment  to
reflect non-cash dividends in future periods in a manner similar to the Series E
Stock  transactions  described in Note 11. The Company  intends to recognize the
effects of this non-cash dividend over a period of seven months.  This period is
based  on the  Company's  estimate  as to the  length  of time to  complete  the
registration  of the  shares  through an SB-2  filing  with the  Securities  and
Exchange Commission.

<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

Events Subsequent to March 31, 1999 (continued)

Common Stock Compensation of Consultant

     In May  1999,  the  Company  issued  45,333  shares  of  Common  Stock to a
consultant  as  compensation  for site  selections  and  negotiation  of  retail
location  leases.  These  services  are being  provided  for new Company  stores
opening in fiscal 2000.  This Company has valued the shares based on the May 17,
1999 closing  price of $1.375 per share,  less a 10% discount for  marketability
restrictions for an aggregate value of approximately $56,000.

14.      Restatement of Amounts Previously Reported

     The March 31, 1999 financial  statements  contain  certain  restatements of
amounts previously reported.  The restatements were the result of inquiries made
by the SEC regarding the accounting treatment for transactions  revolving around
the Company's  debt and equity  securities,  including  grants of  options/stock
(Note 11),  convertible  debentures  (Note 6), and  convertible  preferred stock
(Note 11). As a result,  the Company has  restated  several  amounts.  The table
below identifies significant changes to balances in the financial statements.
<TABLE>
<CAPTION>

         The following is a summary of the impact of the restatements on the 1999 consolidated balance sheet.

<S>                                                                                            <C>
1.       Reduction of other current assets for options not ultimately issued                   $        68,634
2.       Increase in Series E Preferred Stock for issuance of shares                                    79,000
3.       Increase in additional paid-in capital for beneficial conversion feature
         of convertible debentures                                                                     650,000
4.       Reduction in additional paid-in capital for cancellation of options                            79,000
5.       Additional net loss in accumulated deficit (from above items)                                 718,634

         The  following  is a summary of the impact of the  restatements  on the
         1999 consolidated  statement of operations and comprehensive net income
         (loss).

1.       Increase in operating expenses from recognition of compensation expense               $        79,000
2.       Reduction in operating expenses from reversing amortization for options
         not ultimately issued                                                                         (10,366)
3.       Additional effective non-cash interest expense attributable to the
         beneficial conversion feature of convertible debentures                                       650,000

              Decrease in 1999 net income                                                      $       718,634
                                                                                               ===============
</TABLE>



<PAGE>
                       PLAY CO. TOYS & ENTERTAINMENT CORP.
                 (A Subsidiary of United Textiles & Toys Corp.)

                          Notes To Financial Statements
                       Years Ended March 31, 1999 and 1998

Restatement of Amounts Previously Reported (continued)

         The  effects  on  the  Company's   previously   issued  1999  financial
statements are summarized as follows.
<TABLE>
<CAPTION>

                                                             Previously         Increase
                                                              Reported         (Decrease)        Restated

         Consolidated Balance Sheet:
<S>                                                  <C>                        <C>                 <C>
         Other current assets                        $     1,310,263            $  (68,634)         $  1,241,629

           Total assets                              $    21,150,392            $  (68,634)         $ 21,081,758
                                                     ===============            ================    ===============

         Series E convertible preferred stock        $     5,682,101            $   79,000          $  5,761,101
         Additional paid-in capital                       15,335,172               571,000            15,906,172

           Total liabilities and stockholders'
            equity                                   $    21,150,392            $  (68,634)         $ 21,081,758
                                                     ================           ================    =============

         Consolidated Statement of Operations and
           Comprehensive Income (Loss):
         Operating expenses                          $    12,658,376            $   68,634          $ 12,727,010
         Effective interest for beneficial
           conversion feature                                      -               650,000               650,000

         Net income (loss) and comprehensive
           net loss                                  $       140,868            $ (718,634)         $   (577,766)
                                                     ===============            ================    ===============
         Net income (loss) applicable to
           common shares                             $    (1,566,857)           $ (718,634)         $ (2,285,491)
                                                     ================           ================    ===============
         Basic and diluted income(loss) per
           common share and share equivalents        $         (.34)            $     (.16)         $       (.50)
                                                     ================           ================    ===============

</TABLE>


<PAGE>
<TABLE>
<CAPTION>
<S>                                                                             <C>
NO DEALER,  SALESMAN OR ANY OTHER  PERSON HAS BEEN  AUTHORIZED
TO GIVE ANY INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER                       1,950,000 SHARES OF
THAN THOSE  CONTAINED IN THIS  PROSPECTUS IN  CONNECTION  WITH                           COMMON STOCK
THE  OFFERING  CONTAINED  HEREIN,  AND IF GIVEN OR MADE,  SUCH                    BY SELLING SECURITYHOLDERS
INFORMATION OR  REPRESENTATIONS  MUST NOT BE RELIED UPON. THIS
PROSPECTUS   DOES  NOT  CONSTITUTE  AN  OFFER  TO  SELL  OR  A                         PLAY CO. TOYS &
SOLICITATION OF AN OFFER TO BUY ANY OF THE SECURITIES  OFFERED                        ENTERTAINMENT CORP
HEREBY IN ANY STATE TO ANY  PERSON TO WHOM IT IS  UNLAWFUL  TO
MAKE SUCH AN OFFER.  THE  DELIVERY OF THIS  PROSPECTUS  AT ANY
TIME DOES NOT IMPLY THAT THE INFORMATION  STATED IS CORRECT AS
OF     ANY      TIME      SUBSEQUENT      TO     THE      DATE
HEREOF.
=======
                      TABLE OF CONTENTS

AVAILABLE  INFORMATION . . . . . . . . . . . . . . . . . . . .. . . . . .3
                                                                                       __________, 2000

PROSPECTUS  SUMMARY. . . . . . . . . . . . . . . . . . .4

THE OFFERING.  . . . . . . . . . . . . . . . . . . . .  6

SUMMARY  FINANCIAL DATA. . . . . . . . . . . . . . . .  8

RISK FACTORS.  . . . . . . . . . . . . . . . . . . . .  9

USE OF  PROCEEDS.  . . . . . . . . . . . . . . . . . . 24

DILUTION.  . . . . . . . . . . . . . . . . . . . . . . 25

SELLING  SECURITYHOLDERS.  . . . . . . . . . . . . . . 26

PLAN OF DISTRIBUTION FOR SECURITIES
OF SELLING  SECURITYHOLDERS.  . . . . . . . . . . . .  27

PRINCIPAL SECURITYHOLDERS.  . . . . . . . . . . . . .. 29

DESCRIPTION OF SECURITIES.  . . . . . . . . . . . . .  31

INTEREST OF NAMED EXPERTS AND COUNSEL. . . . . . . . . 34

MARKET FOR COMMON EQUITY AND
RELATED STOCKHOLDER  MATTERS. . . . . . . . . . . . . .35

MANAGEMENT.  . . . . . . . . . . . . ..  . . . . . . . 37

BUSINESS OF THE COMPANY.  . . . . . . . . . . . . .. . 42

MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.  . . . . . . . . . . . . ..  . . . . . . . 57

CERTAIN RELATIONSHIPS AND
RELATED TRANSACTIONS.  . . . . . . . . . . . . . . . . 71

INDEX TO FINANCIAL  STATEMENTS.  . . . . . . . . . . . F-1


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


<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers.
         -----------------------------------------

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

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

Item 25. Other Expenses of Issuance and Distribution.
         -------------------------------------------

         The following table sets forth the expenses  incurred by the Company in
the May 1999 private placement:

<TABLE>
<CAPTION>
<S>                                                                                        <C>
Underwriter's Commission                                                                   $75,000
Underwriter's Non-Accountable Expense Allowance                                              7,500
Legal Fees and Expenses                                                                     10,000
                                                                    -                       ------
Total                                                                                      $92,500
                                                                                           =======
</TABLE>

Item 26. Recent Sales of Unregistered Securities.
         ---------------------------------------

         Except where  otherwise  indicated,  sales of the Company's  Securities
described  below were  exempt  from  registration  under the  Securities  Act in
reliance upon the exemption  afforded by ss.4(2) of the Act for transactions not
involving a public  offering.  All  certificates  evidencing  such sales bear an
appropriate restrictive legend.


<PAGE>
Series F Preferred Stock

         In May 1999,  pursuant to ss.506 of  Regulation D of the General  Rules
and Regulations Under the Securities Act of 1933, as amended (the "General Rules
and  Regulations"),  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 from the private
placement, after deducting underwriting commissions and legal and administrative
expenses.  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 this Registration  Statement is declared effective by the
Commission.  Each  outstanding  share  of  Series  F  Stock,  by  virtue  of and
simultaneously  with the  occurrence  of the earlier of either of the  following
events and without any action on the part of the holder  thereof,  shall convert
automatically  into shares of Common Stock:  (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.

Series E Preferred Stock

         In March  2000,  pursuant  to ss.4(2) of the Act,  the  Company  issued
3,423,300  shares  of  Series  E  Stock  to EACF  on  conversion  by same of two
debentures,  one of which  was  issued to EACF by the  Company  and the other of
which was issued to Frampton who assigned same to EACF in December 1999.

         In July 1998,  the  Company  sold  100,000  shares of Series E Stock to
United  Textiles for $100,000.  In determining the purchase price paid by United
Textiles,  the trading  price of the  Company's  Series E Stock - along with the
applicable  discounts  for  illiquidity,  lack  of  marketability,  and  lack of
registration rights - were considered.  The trading price of approximately $2.00
per share was discounted by 50% for the above reasons.

         In June  1998,  pursuant  to  ss.4(2) of the Act,  the  Company  issued
1,533,333  shares of Series E Stock to ABC on  conversion  by ABC of a debenture
issued it by the Company.

         In March  1998,  pursuant  to ss.4(2) of the Act,  the  Company  issued
25,000  shares  of  Series  E Stock  to each of  Richard  Brady  (the  Company's
president) and Harold Rashbaum (the Company's  chairman of the board) as bonuses
in  recognition  of their  efforts to further the  Company's  turnaround  toward
profitability.  These shares were sold in the fourth  quarter of fiscal year end
2000.

         In July 1997,  for aggregate  proceeds of $550,000,  the Company issued
250,000  shares of Series E Stock  and  500,000  Series E  Warrants  to  Volcano
Trading,  Ltd. in a private  transaction  pursuant to ss.ss.4(2) and 4(6) of the
Act.

         From April 1996 to June 1997,  EACC  exercised its option and purchased
an aggregate of 3,562,070 shares of Series E Stock.  361,500 of such shares were
converted  (between  September 1996 and February 1997) into 2,410,000  shares of
Common Stock. See "Business of the Company - Former  Financing  through Congress
Financial Corporation (Western)" and " -- Common Stock."


<PAGE>
         Each  share of  Series E Stock is  convertible,  at the  option  of the
holder,  into six fully paid and  non-assessable  shares of Common  Stock on the
earlier of February 4, 2000 or two years after issuance.

Common Stock

         In May 1999,  pursuant to ss.4(2) of the Act, the Company issued 45,333
shares  of  Common  Stock  to  Brian  Hunter,  a  real  estate  consultant,   as
compensation for services rendered in negotiating  certain  commercial leases on
behalf  of  the  Company.   This  transaction  was  valued  by  the  Company  at
approximately $56,000 based on the closing stock price on May 17, 1999 and a 10%
discount related to the unregistered nature of the Common Stock.

         In November  1998,  pursuant to a sales  agreement  entered into by and
between the Company and Breaking  Waves,  Breaking  Waves  purchased 1.4 million
shares of the  Company's  Common  Stock in a  private  transaction  pursuant  to
ss.4(2)  of the  Act.  The  consideration  for the  stock  was  $665,000,  which
represents a price of $0.475 per share.  The price represents an approximate 33%
discount from the then current market price of $0.718  reflecting a discount for
the  illiquidity  of the  shares,  which do not carry any  registration  rights.
$300,000 of the consideration  was remitted in cash, and the remaining  $365,000
consisted of product from Breaking Waves (primarily girl's swimsuits).

         In August 1998, pursuant to ss.4(2) of the Act and the Company's 401(k)
ESOP Plan,  the Company  issued 5,673  shares of Common Stock to certain  former
employees.  While there existed an ESOP designated certificate [in the aggregate
amount of 15,333 shares contributed on January 26, 1995 by Messrs. Brady and Tom
Davidson (a founder of the Company and the Company's  former  president) and the
Company's  then parent  company)] at the time of such  issuance,  such number of
shares  were   inadvertently   issued  as  new  stock  (rather  than  from  said
certificate).  The 5,673  shares of Common  Stock have since  been  returned  to
authorized but unissued  status,  and the contributed  ESOP certificate has been
adjusted to reflect deduction of the 5,673 shares therefrom.

         In June 1997, pursuant to ss.4(2) of the Act, the Company issued 20,000
shares of Common Stock to Klarman &  Associates  n/k/a  Millennium  Ventures Law
Group for legal fees of $500.

         Between  September 1996 and February 1997, the Company issued 2,410,000
shares of Common  Stock on  conversion  of Series E Stock  previously  issued to
EACC. See "-- Series E Preferred Stock."

         In August 1996, the one share of the Company's Series D Preferred Stock
was converted  into 385,676  shares of the  Company's  Common Stock based on the
initial  amount of the debt divided by the average  price of the shares for a 90
day period  prior to the  conversion.  This was  performed in order for American
Toys,  Inc., the Company's then parent  corporation,  to spin such shares off to
its stockholders and divest its interest in the Company.

Item 27. Exhibits.
         --------

         All exhibits,  except those  designated  with an asterisk (*) which are
filed herewith and those  designated  with a double asterisk (**) which shall be
filed by amendment hereto, have been filed previously with the Commission (i) in
connection  with  the  Company's  Registration  Statement  on Form  SB-2,  dated
November  2,  1994,  under  file  No.  33-81940-NY;   (ii)  with  the  Company's
Registration  Statement on Form SB-2,  Registration No.  333-32051;  or (iii) as
otherwise indicated and, pursuant to 17 C.F.R.  ss.230.411,  are incorporated by
reference herein.


<PAGE>
<TABLE>
<CAPTION>
<S>                 <C>
  1.1                Form of Underwriting Agreement. See (ii) above.
  3.1                Certificate of Incorporation of the Company dated June 15, 1995. See (i) above.
  3.2                Amendment to Certificate of Incorporation of the Company, filed July 2, 1997. See (ii) above).
  3.2(a)             Amendment to  Certificate  of  Incorporation  of the Company,  filed August 11, 1997.  See (ii) above.
  3.2(b)             Amendment to Certificate of Incorporation of the Company, filed May 9, 1996 (incorporated by
                     reference herein to exhibit 3.2 (b) of the Company's 10-KSB for the year ended March 31, 1999).
  3.2(c)             Amendment to Certificate of Incorporation of the Company,  filed August 13, 1996  (incorporated by
                     reference herein to exhibit 3.2 (b) of the Company's 10-KSB for the year ended March 31, 1999).
  3.2(d)             Amendment to Certificate of  Incorporation of the Company,  filed March 24, 1997  (incorporated by
                     reference herein to exhibit 3.2 (b) of the Company's 10-KSB for the year ended March 31, 1999).
  3.2(e)             Amendment to Certificate of Incorporation of the Company,  filed May 29, 1998  (incorporated by
                     reference herein to exhibit 3.2 (b) of the Company's 10-KSB for the year ended March 31, 1999).
  3.2(f)             Amendment to Certificate of Incorporation of the Company,  filed May 12, 1999  (incorporated by
                     reference herein to exhibit 3.2 (b) of the Company's 10-KSB for the year ended March 31, 1999).
  3.2(g)             Amendment to Certificate of Incorporation of the Company,  filed May 25, 1999  (incorporated by
                     reference herein to exhibit 3.2 (b) of the Company's 10-KSB for the year ended March 31, 1999).
  3.3                By-Laws of the Company. See (i) above.
  4.1                Specimen Common Stock Certificate See (i) above).
  4.2                Specimen Series E Redeemable Purchase Warrant Certificate. See (ii) above
  4.3                Specimen Series E Preferred Stock Certificate. See (ii) above
  4.4                ESOP Plan See (i) above).
  4.5                Form of Warrant Agreement  between the Company,  the Underwriter and Continental Stock Transfer
                     & Trust Company. See (ii) above.
  5.0**              Opinion of Counsel
10.26                Lease Agreement for Store - Chula Vista. See (i) above.
10.27                Lease Agreement for Store - El Cajon. See (i) above.
10.29                Lease Agreement for Store - Simi Valley. See (i) above.
10.30                Lease Agreement for Store - Encinitas. See (i) above.
10.34                Lease Agreement for Store - Redlands. See (i) above.
10.35                Lease Agreement for Store - Rancho Cucamonga. See (i) above.
10.36                Lease Agreement for Store - Woodland Hills. See (i) above.
10.37                Lease Agreement for Warehouse - Executive Offices. See (i) above.
10.38                Lease Agreement for Store - Pasadena. See (i) above.
10.41                The Company Incentive Stock Option. Plan See (i) above.
10.44                Lease Agreement for Store - Corona Plaza. See (i) above.
10.50                Extension of Warehouse Lease. See (i) above.
10.75                Asset Purchase Agreement for the purchase of Toys International - (incorporated by reference herein to exhibit
                     10.75 of  the Company's 10-QSB for the period ended  December 31, 1996 filed with the Commission).
10.77                Lease Agreement for Store - Santa Clarita International (incorporated by reference herein to exhibit 10.77 of
                     the Company's 10-KSB for the year ended March 31, 1997, filed with the Commission).
10.78                Lease Agreement for Store - South Coast Plaza International (incorporated  by reference herein to exhibit 10.78
                     of the Company's 10-KSB for the year ended March 31,1997, filed with the Commission).
10.79                Lease Agreement for Store - Century City International (incorporated by reference herein to exhibit 10.79 of
                     the Company's 10-KSB for the year ended March 31, 1997, filed with the Commission).
10.80                Lease Agreement for Store - Crystal Court International (incorporated by reference herein to exhibit 10.80 of
                     the Company's 10-KSB for the year ended March 31, 1997, filed with the Commission).
10.81                Lease Agreement for Store - Orange County (incorporated by reference herein to exhibit (i) of the Company's
                     10-QSB/A-1 for the period ended September 30, 1995 filed with the Commission).
10.85                Lease Agreement for Store - Mission Viejo (incorporated by reference herein to exhibit (iv) of the Company's
                     10-QSB for the period ended December 31, 1995).
10.86                Subscription Agreement between the Company and Volcano Trading Limited dated June 30, 1997. (incorporated by
                     reference herein to exhibit 10.86 to the Company's Registration Statement on Form SB-2, Registration No.
                     333-32051.
10.87                Lease Agreement for Store - Clairemont (incorporated by reference herein to exhibit 10.87 of the Company's
                     10-QSB/A-1 for the period ended September 30, 1997).
10.88                Lease Agreement for Store - Redondo Beach (incorporated by reference herein to exhibit 10.88 of the Company's
                     10-QSB/A-1 for the period ended September 30, 1997).
10.89                Lease Agreement for Store - Arizona Mills (incorporated by reference herein to exhibit 10.89 of the Company's
                     10-QSB/A-1 for the period ended September 30, 1997).
10.90                FINOVA Loan and Security Agreement (incorporated by reference herein to exhibit 10.90 of the Company's 10-QSB
                     for the period ended December 31, 1997)
10.91                Schedule to Loan and Security Agreement (incorporated by reference herein to exhibit 10.91 of the Company's
                     10-QSB for the period ended Dec. 31, 1997).
10.92                Lease Agreement for Store - City Mills (incorporated by reference herein to exhibit 10.92 of the Company's
                     10-KSB for the fiscal year ended March 31, 1998).
10.93                Lease Agreement for Store - Fashion Outlet of Las Vegas (incorporated by reference herein to exhibit 10.93 of
                     the Company's 10-KSB for the fiscal year ended March 31, 1998).
10.93(a)             Fixture Financing Agreements
10.93(b)             Letter from Ilan Arbel, dated May 15, 1998, re: funding of Company's operations (incorporated by reference
                     herein to exhibit 10.93(b) of the Company's 10-KSB/A-2 for the fiscal year ended March 31, 1998).
10.94                Lease Agreement for Store-Concord Mills (Play Co. Toys) (incorporated by reference herein to exhibit 10.94 of
                     the Company's 10-QSB for the period ended June 30, 1998).
10.95                Lease Agreement for Store-Katy Mills (Play Co. Toys) (incorporated by reference herein to exhibit 10.95 of
                     the Company's 10-QSB for the period ended June 30, 1998).
10.96                Lease Agreement for Store-Concord Mills (Toy Co.) (incorporated by reference herein to exhibit 10.96 of the
                     Company's 10-QSB for the period ended June 30, 1998).
10.97                Lease Agreement for Store-Katy Mills (Toy Co.) (incorporated by reference herein to exhibit 10.97 of the
                     Company's 10-QSB for the period ended June 30, 1998).
10.98                Lease Agreement for Store-Ontario Mills (Toy Co.) (incorporated by reference herein to exhibit 10.98 of the
                     Company's 10-QSB for the period ended June 30, 1998).
10.99                Amendment No. 1 to Finova Loan Agreement (incorporated by reference herein to exhibit 10.99 of the Company's
                     10-QSB for the period ended June 30, 1998).
10.100               Amendment No. 1 to Lease Agreement for Store-Rancho Cucamonga (Play Co. Toys) (incorporated by reference
                     herein to exhibit 10.100 of the Company's 10-QSB for the period ended June 30, 1998).
10.101               Company & Corporate  Relations  Group,  Inc.  Lead  Generation/Corporate
                     Relations  Agreement,  dated July 22, 1998  (incorporated by reference herein to
                     exhibit  10.101 of the  Company's  10-QSB for the period  ended June 30,  1998).
10.103               Promissory Note with Amir Overseas  Capital Corp.  (dated  September 18,
                     1998)  (incorporated  by  reference  herein to exhibit  10.103 of the  Company's
                     10-QSB for the period ended September 30, 1998).
10.104               Promissory Note with Amir Overseas Capital Corp. (dated November 9, 1998) (incorporated by reference herein to
                     exhibit 10.104 of the Company's 10-QSB for the period ended September 30, 1998).
10.105               Lease Agreement for Store - Dallas  (incorporated by reference herein to exhibit 10.105 of the Company's 10-QSB
                     /A-1 for the period ended September 30, 1998).
10.106               Lease Agreement for Store - Thousand Oaks (incorporated by reference herein to exhibit 10.106 of the Company's
                     10-QSB/A-1 for the period ended September 30, 1998).
10.107               Lease Agreement for Store - Detroit (incorporated by reference herein to exhibit 10.107 of the Company's 10-QSB
                     /A-1 for the period ended September 30, 1998).
10.108               Lease Agreement for Store - Chicago  (incorporated by reference herein to exhibit 10.108 of the Company's
                     10-QSB/A-1 for the period ended September 30, 1998).
10.109               Lease Agreement for Store - Orange County (incorporated by reference herein to exhibit 10.109 of the Company's
                     10-QSB/A-1 for the period ended September 30, 1998).
10.110               Phoenix Leasing Incorporated Loan and Security Agreement and Ancillary Documents (October 1998) (incorporated
                     by reference herein to exhibit 10.109 of the Company's 10-QSB/A-1 for the period ended September 30, 1998).
10.111               Agreement by and between the Company and ZD Group, L.L.C., dated November 11, 1998  (incorporated by reference
                     herein to exhibit 10.111 of the Company's 10-QSB for the period ended December 31, 1998).
10.112               Intercreditor and Subordination Agreement by and between ZD Group, L.L.C. and FINOVA Capital Corporation, dated
                     February 11, 1999 (incorporated by reference herein to exhibit 10.112 of the Company's 10-QSB for the period
                     ended December 31, 1998).
10.113               5% Convertible Secured Subordinated Debenture in favor of Frampton Industries, Ltd., dated November 11, 1998
                     (incorporated by reference herein to exhibit 10.113 of the Company's 10-QSB for the period ended December 31,
                     1998).
10.114               Subordinated Security Agreement by and between the Company and Frampton Industries, Ltd., dated November 11,
                     1998 (incorporated by reference herein to exhibit 10.114 of the Company's 10-QSB for the period ended December
                     31, 1998).
10.115               Intercreditor and Subordination Agreement by and between Frampton Industries, Ltd. and FINOVA Capital
                     Corporation, dated February 11, 1999 (incorporated by reference herein to exhibit 10.115 of the Company's 10-
                     QSB for the period ended December 31, 1998).
10.115(a)            Third Amendment to Loan and Security Agreement by and between the Company and FINOVA Capital Corporation,
                     dated December 1998 (incorporated by reference herein to exhibit 10.115(a) of the Company's 10-QSB/A-1 for the
                     period ended December 31, 1998).
10.116               Fourth (initially filed as "Third") Amendment to Loan and Security Agreement by and between the Company and
                     FINOVA Capital Corporation, dated February 11, 1999 (later renamed "Fourth" Amendment) (incorporated by
                     reference herein to exhibit 10.116 of the Company's 10-QSB for the period ended December 31, 1998).
10.117               Letter of Intent by and between the Company and Frampton Industries, Inc., dated January 4, 1999 (incorporated
                     by reference herein to exhibit 10.117 of the Company's 10-QSB for the period ended December 31, 1998).


<PAGE>
10.118               Fifth Amendment to Loan and Security Agreement by and between the Company and FINOVA Capital Corporation, dated
                     March 1999 (incorporated by reference herein to exhibit 10.118 of the Company's 10-QSB/A-1 for the period ended
                     December 31, 1998).
10.119               Typhoon Capital Consultants, LLC agreement dated February 1,1999  (incorporated by reference herein to exhibit
                     10.118 of the Company's 10-QSB/A-1 for the period ended December 31, 1998).
10.120              5% Convertible Secured  Subordinated  Debenture in favor of Europe American Capital Foundation,
                    dated November 11, 1998.  (incorporated  by reference herein to exhibit 10.120 of the Company's
                    10-KSB for the year ended March 31, 1999).
10.121              Amendment to Lease  Agreement - Tutti  Animali.  (incorporated  by reference  herein to exhibit
                    10.121 of the Company's 10-KSB for the year ended March 31, 1999).
10.122              Lease Agreement for Store - Aladdin  (incorporated by reference herein to exhibit 10.122 of the
                    Company's 10-KSB for the year ended March 31, 1999).
10.123              Lease Agreement for Store - Pier 39  (incorporated by reference herein to exhibit 10.123 of the
                    Company's 10-KSB for the year ended March 31, 1999).
10.124              Lease Agreement for Store - Opry Mills  (incorporated  by reference herein to exhibit 10.124 of
                    the Company's 10-KSB for the year ended March 31, 1999).
10.125              Lease Agreement for Store - Mission Viejo  (incorporated  by reference herein to exhibit 10.125
                    of the Company's 10-KSB for the year ended March 31, 1999).
10.126              Fixture Financing  Agreement with Premier Capital Corp.,  dated October 15, 1998  (incorporated
                    by reference herein to exhibit 10.126 of the Company's 10-KSB for the year ended March 31, 1999).
10.127              Lease  Agreement for Store - Venetian  (incorporated  by reference  herein to exhibit 10.127 of
                    the Company's 10-KSB for the year ended March 31, 1999).
10.128              Lease Agreement for Store - Woodfield Mall  (incorporated by reference herein to exhibit 10.128
                    of the Company's 10-KSB for the year ended March 31, 1999).
10.129              Amendment to Lease Agreement - Rancho  Cucamonga  (incorporated  by reference herein to exhibit
                    10.129 of the Company's 10-KSB for the year ended March 31, 1999).
10.130              Promissory  Notes - Full Moon  Development,  Inc.  (incorporated by reference herein to exhibit
                    10.130 of the Company's 10-KSB for the year ended March 31, 1999).
10.131              ABC Fund,  Inc.  Assignment of Debenture to Tudor  Technologies,  Inc. dated September 15, 1998
                    (incorporated by reference herein to exhibit 10.131 of the Company's 10-QSB for the period ended
                    June 30, 1999).
10.132              Tudor  Technologies,  Inc. Election to Exercise dated July 15, 1999  (incorporated by reference
                    herein to exhibit 10.131 of the Company's 10-QSB for the period ended June 30, 1999).
10.133              Sixth  Amendment to Loan and Security  Agreement by and between the Company and FINOVA  Capital
                    Corporation, dated August 1999 (incorporated by reference herein to exhibit 10.131 of the Company's
                    10-QSB for the period ended June 30, 1999).
10.134              Fixture  Financing  Agreement With Longwater  Capital  Corporation  (incorporated  by reference
                    herein to exhibit 10.131 of the Company's 10-QSB for the period ended June 30, 1999).
10.135              Lease Agreement for Store - International Gateway
10.136              Investment Agreement
10.137              Amendment to Lease  Agreement - Concord Mills (Toy Co.)  (incorporated  by reference  herein to
                    exhibit 10.137 of the Company's 10-QSB for the period ended September 30, 1999).
10.138**            Amendment No. 2 to Chula Vista Lease Agreement
10.139*             Amendment and Assignment of Warehouse Lease Agreement
10.140*             Assignment of Rancho Cucamonga Lease
10.141**            Lease Agreement - Arundel Mills
21.1*               Subsidiaries
23.1*               Consent of Haskell & White LLP
</TABLE>

Item 28.  Undertakings.
          ------------

         The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
Post-Effective Amendment to this Registration Statement:

     (i) To include any Prospectus required byss.10(a)(3) of the Act;

     (ii) To reflect in the Prospectus  any facts or events which,  individually
or  together,   represent  a  fundamental  change  in  the  information  in  the
Registration Statement.  Notwithstanding the foregoing, any increase or decrease
in volume of Securities offered (if the total dollar value of securities offered
would not exceed that which was  registered)  and any deviation  from the low or
high end of the estimated maximum offering range may be reflected in the form of
Prospectus  filed  with  the  Commission  pursuant  to Rule  424(b)  if,  in the
aggregate,  the changes in volume and price  represent no more than a 20% change
in the  maximum  aggregate  offering  price  set  forth in the  "Calculation  of
Registration Fee" table in the effective Registration Statement.

     (iii) To include  any  additional  or  changed  material  information  with
respect to the Plan of Distribution.

     (2) To, for the purpose of determining  any liability  under the Act, treat
each Post-Effective  Amendment as a new Registration Statement of the securities
offered and the offering of  securities  at the time to be the initial bona fide
offering.

     (3) To file a Post-Effective  Amendment to remove from  registration any of
the securities which remain unsold at the end of the offering.

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


<PAGE>
                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act of 1933, as amended
the Registrant certifies that it has reasonable grounds to believe that it meets
all  the  requirements  for  filing  on  Form  SB-2  and has  duly  caused  this
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly authorized in the City of San Marcos, State of California on the 1st day of
May, 2000

                                             PLAY CO. TOYS & ENTERTAINMENT CORP.


                                                           By: /s/ Richard Brady
                                                    Richard Brady, President and
                                                         Chief Executive Officer

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

<TABLE>
<CAPTION>
<S>                                         <C>                                 <C>
/s/ Harold Rashbaum                         Chairman of the Board               05/01/00
Harold Rashbaum                                                                 Date

/s/ Richard Brady                           Chief Executive Officer,            05/01/00
Richard Brady                               President and Director              Date

/s/ James B. Frakes                         Chief Financial Officer             05/01/00
James B. Frakes                             and Secretary                       Date

/s/ Moses Mika                              Director                            05/01/00
Moses Mika                                                                      Date

</TABLE>

                                 Exhibit 10.139
              Amendment and Assignment of Warehouse Lease Agreement

        AMENDMENT NUMBER FOUR TO LEASE ASSIGNMENT AND ASSUMPTION OF LEASE

     Agreement  dated  this 21st day of March 2000 by and  between  (a) Play Co.
Toys & Entertainment Corp. ("Play Co."), a Delaware  corporation with offices at
550 Rancheros Drive, San Marcos,  California 92069; (b) Toys  International.COM,
Inc., a Delaware  corporation  ("Toys") with offices at 550 Rancheros Drive, San
Marcos,  California  92069;  and (c) Davidson,  Welker,  Brady  ("Landlord"),  a
partnership, with offices at 2650 Jonguil Drive, San Diego, California 92106.

     WHEREAS,  Landlord and Play Co.  heretofore  entered into a lease agreement
(the "Lease") dated the 4th day of October 1986 for the premises  located at 550
Rancheros Drive, San Marcos,  California 92069, comprising  approximately 40,000
square feet of  warehouse  and office  space (the  "Premises"),  which Lease was
amended on August 24, 1987 (the "First  Amendment"),  July 15, 1989 (the "Second
Amendment"), and December 14, 1993 (the "Third Amendment"); and

     WHEREAS,  pursuant to the Third Amendment,  the Lease shall expire on April
30, 2000 unless Play Co. exercises the option thereunder to extend the Lease for
an additional term comprising a maximum of five (5) years; and

     WHEREAS,  Play Co.  desires to assign to Toys (i) all of the right,  title,
and interest to which Play Co.  otherwise  is entitled  under the Lease and (ii)
all duties and obligations by which Play Co. otherwise is bound under the Lease;
and

     WHEREAS,  Toys  desires  to accept  assignment  of Play  Co.'s  rights  and
entitlements  under the Lease and to assume the  liabilities  and obligations by
which  Play Co.  otherwise  is bound  under the Lease and to  substitute  in and
replace Play Co. as Tenant under the Lease; and

     WHEREAS,  Landlord  consents to such  assignment and assumption and desires
that  Toys  replace  Play Co. as Tenant  under the Lease  pursuant  to the terms
thereof, as amended heretofore and hereby; and

     WHEREAS, Play Co., Landlord,  and Toys desire to further amend the Lease to
increase the monthly  rental  thereunder  and to revise the option to which Play
Co. was originally  entitled with respect to extension of the term of the Lease,
as amended, all as set forth below;

     NOW THEREFORE,  in  consideration of the mutual  promises,  covenants,  and
conditions set forth herein, it is agreed as follows:

     1. Play Co. hereby  expressly and fully  transfers the Lease, as heretofore
and hereby amended, over and unto Toys.

     2. Toys hereby  accepts and assumes  all right,  title,  interest,  duties,
obligations,  and  liabilities  under  the Lease  and  replaces  Play Co. in all
respects as Tenant under the Lease, as heretofore and hereby amended.

     3.  Landlord  hereby  accept  Toys  as the  sole  Tenant  under  the  Lease
Agreement,  as heretofore and hereby  amended.

     4. The Lease, as heretofore and hereby amended, shall be extended and shall
continue, as amended, until its expiration on April 30, 2002, in accordance with
the option granted in the Third Amendment and with Toys as Tenant thereunder.

     5. Toys shall have the right,  at its sole option,  in accordance  with the
option granted in the Third Amendment, as modified herein, to extend the term of
the Lease beyond the current  expiration date of April 30, 2002, which extension
shall be permitted for one three-year  minimum period,  to wit, from May 1, 2002
through and until April 30, 2005, if and only if Toys  exercises  its right,  in
writing, on or before October 30, 2001.


<PAGE>
     4. The fixed  minimum  rent  under the  Lease,  as  heretofore  and  hereby
amended, shall increase to $25,000 which minimum amount shall be due and payable
monthly,  shall not be subject to any cost of living  increases  or increases of
any kind not otherwise  agreed upon in writing by the parties hereto,  and shall
remain  constant (a) during the  remaining  term of the Lease as hereby  amended
(i.e.,  through  April 30,  2002) and (b) during the period May 1, 2002  through
April 30,  2005,  in the event Toys elects to exercise  its option to extend the
Lease, as heretofore and hereby amended, pursuant hereto.

     5. The  provisions of the Lease (as  originally  executed and as amended by
the First,  Second, and Third Amendments) not otherwise modified hereby shall in
no manner be affected hereby except to the extent such modification is necessary
in order to give effect to the foregoing and the intent of the parties hereto.

         IN  WITNESS  WHEREOF,  the  parties  hereto  have  executed  the  above
Agreement as of the date set forth.



DAVIDSON, WELKER, BRADY, a partnership



By:      Thomas M. Davidson, Managing Partner



PLAY CO. TOYS & ENTERTAINMENT CORP.



By:      James B. Frakes, Secretary



TOYS INTERNATIONAL.COM, INC.



By:      James B. Frakes, Secretary










                                 Exhibit 10.140
                      Assignment of Rancho Cucamonga Lease


                       ASSIGNMENT AND ASSUMPTION OF LEASE

     Agreement  dated this 1st day of December  1999 by and between (a) Play Co.
Toys & Entertainment Corp. ("Play Co."), a Delaware  corporation with offices at
550   Rancheros   Drive,   San   Marcos,   California   92069,   and  (b)   Toys
International.COM,  Inc., a Delaware  corporation  ("Toys")  with offices at 550
Rancheros Drive, San Marcos, California 92069.

     WHEREAS,  Landlord and Play Co.  heretofore  entered into a lease agreement
(the  "Lease")  dated the 20th day of February  1999 for the  premises  known as
Rancho Cucamonga,  located at 9950 W. Foothill Blvd., Suite U, Rancho Cucamonga,
California  91730 (the  "Premises"),  which  Lease  commenced  April 1, 1999 and
expires March 31, 2004; and

     WHEREAS,  Play Co.  desires to assign to Toys (i) all of the right,  title,
and interest to which Play Co.  otherwise  is entitled  under the Lease and (ii)
all duties and obligations by which Play Co. otherwise is bound under the Lease;
and

     WHEREAS,  Toys  desires  to accept  assignment  of Play  Co.'s  rights  and
entitlements  under the Lease and to assume the  liabilities  and obligations by
which Play Co. is bound under the Lease;

     NOW THEREFORE,  in  consideration of the mutual  promises,  covenants,  and
conditions set forth herein, it is agreed as follows:

     1. Play Co. hereby  expressly  and fully  transfers the Lease over and unto
Toys,  remaining liable thereunder to the extent provided under the terms of the
Lease.

     2. Toys hereby  accepts and assumes  all right,  title,  interest,  duties,
obligations, and liabilities under the Lease.

     IN WITNESS WHEREOF, the parties hereto have executed the above Agreement as
of the date set forth.



TOYS INTERNATIONAL.COM, INC.                 PLAY CO. TOYS & ENTERTAINMENT CORP.



By:      Richard Brady, President            By:      Richard Brady, President



By:      James B. Frakes, Secretary          By:      James B. Frakes, Secretary







                                  Exhibit 21.1

                         Subsidiaries of the Registrant


         Toys International.COM, Inc.
         State of Incorporation:  Delaware
         Name(s) under which does business: Toys International, Toy Co.,
                                            Tutti Animali

         Play Co. Toys Canyon Country, Inc.
         State of Incorporation:  Delaware
         Name(s) under which does business:  Play Co.






                                  Exhibit 23.1
                         Consent of Haskell & White, LLP




         CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




     We consent to the use in this Amendment No. 1 to Registration Statement No.
333-87251  of Play Co.  Toys &  Entertainment  Corp.  on Form SB-2 of our report
dated June 24,  1999,  except for Notes 6, 11, and 14, which are as of April 10,
2000, appearing in the Prospectus, which is part of this Registration Statement,
and to the reference to us under the heading "experts" in such Prospectus.





                                                             HASKELL & WHITE LLP

April 28, 2000
Irvine, California


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>

                                  Exhibit 27.01

                             FINANCIAL DATA SCHEDULE

This schedule  contains  summary  information  extracted from the Balance Sheet,
Statement of Operations,  Statement of Cash flows and Notes thereto incorporated
in Part I, Item 7, of this Form  10-KSB  and is  qualified  in its  entirety  by
reference to such financial statements.


</LEGEND>

<S>                                                           <C>
<PERIOD-TYPE>                                                 12-MOS
<FISCAL-YEAR-END>                                              mar-31-2000
<PERIOD-END>                                                   mar-31-2000
<CASH>                                                         125,967
<SECURITIES>                                                   0
<RECEIVABLES>                                                  98,276
<ALLOWANCES>                                                   0
<INVENTORY>                                                    11,506,284
<CURRENT-ASSETS>                                               13,332,156
<PP&E>                                                         9,406,778
<DEPRECIATION>                                                 (4,058,603)
<TOTAL-ASSETS>                                                 21,081,758
<CURRENT-LIABILITIES>                                          7,558,647
<BONDS>                                                        0
                                          0
                                                    5,761,101
<COMMON>                                                       0
<OTHER-SE>                                                     (765,106)
<TOTAL-LIABILITY-AND-EQUITY>                                   21,081,758
<SALES>                                                        34,371,230
<TOTAL-REVENUES>                                               34,371,230
<CGS>                                                          19,590,784
<TOTAL-COSTS>                                                  0
<OTHER-EXPENSES>                                               13,741,011
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                             1,615,051
<INCOME-PRETAX>                                                (575,616)
<INCOME-TAX>                                                   0
<INCOME-CONTINUING>                                            (575,616)
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                                0
<CHANGES>                                                      0
<NET-INCOME>                                                   (577,766)
<EPS-BASIC>                                                    (0.50)
<EPS-DILUTED>                                                  (0.50)


</TABLE>


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