ISOLYSER CO INC /GA/
10-K/A, 1999-05-10
ORTHOPEDIC, PROSTHETIC & SURGICAL APPLIANCES & SUPPLIES
Previous: YOUNG BROADCASTING INC /DE/, 10-Q, 1999-05-10
Next: OAKWOOD MORTGAGE INVESTORS INC, 8-K, 1999-05-10




815973v6
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-K/A
                                AMENDMENT NO. 1
                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                   For the Fiscal Year Ended December 31, 1998

                        Commission File Number:  0-24866


                             ISOLYSER COMPANY, INC.
             (Exact Name of registrant as specified in its charter)

          GEORGIA                                            58-1746149
(State or other Jurisdiction of                           (I.R.S. Employer 
incorporation or organization)                           Identification No.)


                          4320 INTERNATIONAL BOULEVARD
                            NORCROSS, GEORGIA 30093
              (Address of principal executive offices) (Zip Code)


                                 (770) 806-9898
               Registrant's telephone number, including area code

           Securities registered pursuant to Section 12(b)of the Act:
                                      None

           Securities registered pursuant to Section 12(g) of the Act:
                     common stock, $.001 par value per share
                              stock purchase rights


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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The  aggregate  market  value  of  common  stock  held by  nonaffiliates  of the
registrant  based on the sale trade price of the common stock as reported on The
Nasdaq Stock Market on March 25, 1999,  was  approximately  $67.9  million.  For
purposes of this computation,  all officers,  directors and 5% beneficial owners
of the registrant are deemed to be affiliates.  Such determination should not be
deemed an admission that such officers,  directors or 5% beneficial  owners are,
in fact, affiliates of the registrant.

At March 25, 1999, there were outstanding  40,077,412 shares of the registrant's
common stock, $.001 par value per share.

Documents  incorporated by reference:  Certain exhibits  provided in Part IV are
incorporated by reference from the Company's Registration Statements on Form S-1
(File Nos. 33-83474 and 33-97086),  Registration Statement on Form S-4 (File No.
333-7977),  Registration  Statement  on Form S-8 (File  Nos.  33-85668),  annual
report on Form 10-K for the periods ended December 31, 1994,  December 31, 1995,
December 31, 1996, and December 31, 1997,  quarterly report on Form 10-Q for the
period ended March 31, 1998, and current reports on Form 8-K dated May 31, 1995,
September 18, 1995, June 4, 1996, August 30, 1996, December 19, 1996, and August
11, 1998.


<PAGE>


     Note One: The Form 10-K/A is filed to correct an arithmetic  error included
in the  Company's  Form 10-K for the amount of the Company's  Long-term  debt at
December 31, 1998.

     Note  Two:  The  discussions  in this  Form  10-K  contain  forward-looking
statements that involve risks and uncertainties.  The actual results of Isolyser
Company,  Inc. and subsidiaries (the "Company") could differ  significantly from
those  set  forth  herein.  Factors  that  could  cause  or  contribute  to such
differences  include,  but are not limited to, those  discussed  in  "Business",
particularly  "Business  -  Risk  Factors",  and  "Management's  Discussion  and
Analysis of  Financial  Condition  and Results of  Operations"  as well as those
discussed  elsewhere in this Form 10-K.  Statements  contained in this Form 10-K
that are not historical facts are forward-looking statements that are subject to
the safe harbor created by the Private Securities Litigation Reform Act of 1995.
A number of important  factors could cause the Company's actual results for 1999
and beyond to differ  materially from those expressed or implied in any forward-
looking statements made by, or on behalf of, the Company. These factors include,
without limitation, those listed in "Business - Risk Factors" in this Form 10-K.

                                     
                                     PART II

ITEM 6       SELECTED FINANCIAL DATA

     The following table sets forth summary  historical  financial data for each
of the five years in the period ended December 31, 1998. As a result of the 1996
acquisition of Microtek,  which was accounted for as a pooling of interests, the
Company's  financial  statements  have been  restated  to include the results of
Microtek  for all  periods  presented.  The  operations  data for the year ended
December 31, 1995 includes only partial operating results of SafeWaste and White
Knight because these acquisitions  occurred effective May 31, 1995 and September
1, 1995,  respectively.  On July 1, 1995,  the Company  acquired  the  infection
control drape line of Xomed in exchange for Microtek's  otology product line and
the operations data for the year ended December 31, 1995 therefore includes only
partial operating results for such acquisition transaction.  The operations data
for the year ended  December  31, 1995 does not give effect to the  November 30,
1995  acquisition  of Medi-Plast  International,  Inc.  ("Medi-Plast"),  as such
acquisition was consummated at Microtek's  fiscal year end on November 30, 1995.
In  April,   1996,   Microtek   purchased  the  Venodyne  division  of  Advanced
Instruments,  Inc., and the Company's results of operations  include the results
of Venodyne only from the April 27, 1996 acquisition date. Additionally,  during
1998 the  Company  disposed  of its  Arden and  Charlotte,  North  Carolina  and
Abbeville, South Carolina manufacturing facilities, its industrial and Struble &
Moffitt divisions of its White Knight  subsidiary,  and substantially all of its
net assets of its SafeWaste  subsidiary.  The summary historical  financial data
should  be  read in  conjunction  with  the  historical  consolidated  financial
statements  of  the  Company  and  the  related  notes  thereto,   "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
other  financial  data  appearing  elsewhere  in this  Form  10-K.  The  summary
historical  financial  data  for  each of the five  years  in the  period  ended
December  31, 1998 has been  derived  from the  Company's  audited  consolidated
financial statements.


<PAGE>
<TABLE>
<CAPTION>

                                                                                                    Year Ended December 31,

                                               1994              1995               1996              1997             1998
                                               ----              ----               ----              ----             ----

                                                                  (in thousands, except per share data)
<S>                                            <C>               <C>               <C>              <C>              <C>   

Statement of Operations Data:
      Net sales.....................      $      73,382      $    104,874       $   164,906       $   159,940      $  147,643
      Cost of goods sold............             49,928            74,953           128,598           142,093         109,936
                                             -----------       -----------        ----------        ----------       ---------

Gross Profit .......................             23,454            29,921            36,308            17,846          37,707

      Selling, general and                       21,496            27,737            41,381            43,422          40,506
       administrative ..............
      Research and development  ....              1,246             1,127             2,173             2,601           3,582
      Amortization of intangibles  .              1,505             2,411             4,290             3,847           2,052
      Impairment loss   ............                  0                 0                 0            57,310           7,445
      Restructuring charge  ........                140                 0             4,410                 0               -
      Costs associated with merger..                  0                 0             3,372                 0               -
                                             -----------       -----------        ----------        ----------       ---------

Total operating expenses   .........             24,587            31,275            55,626           107,180          53,585
                                             -----------       -----------        ----------        ----------       ---------

Loss from operations  ..............              (933)           (1,354)          (19,318)          (89,334)        (15,878)
                                             -----------       -----------        ----------        ----------       ---------
Net other income (expense)   .......                 49             1,790           (1,316)           (3,415)         (3,222)
Income (loss) before tax, extraordinary
   items and cumulative effect of change
   in accounting principle   .......              (884)               436          (20,634)          (92,749)        (19,100)
Income tax provision (benefit)   ...                455               980             (639)               354             541
                                             -----------       -----------        ----------        ----------       ---------

Loss before extraordinary items and
   cumulative effect of change in               
   accounting principle.............             (1,339)             (544)         (19,995)          (93,103)        (19,641)
Extraordinary items ................                  0                 0            457(2)                 0
Cumulative effect of change                          57(1)              0
     in accounting principle........                                                      0          (800)(3)        1,404(2)
                                             -----------       -----------        ----------        ----------       ---------

   Net loss.........................      $     (1,282)      $      (544)       $  (20,452)       $  (93,903)      $ (18,237)
                                             ===========        ==========       ===========        =========       ===========

Loss per common and common equivalent share
   -Basic and Diluted 
      Loss before extraordinary item and
      cumulative effect of change in
      accounting principle  ...           $      (0.05)      $     (0.02)       $  (0.52)         $    (2.37)      $   (0.49)
      Extraordinary items  .........              0.00              0.00           (0.01)                 -              0.03
      Cumulative effect of change in
      accounting principle  ........               0.00              0.00            0.00              (0.02)
                                             -----------       -----------        ----------        ----------       ---------

     Net loss  .....................      $      (0.05)      $     (0.02)       $    (0.53)       $    (2.39)      $   (0.46)      
                                              ===========       ===========        ==========        ==========       =========

Weighted average number of common and
   common equivalent shares outstanding          27,080            33,704            38,763            39,273          39,655

</TABLE>

- -----------------
(1) The change in accounting  principle reflects the adoption on January 1, 1994
of Statement of Financial Accounting Standards ("SFAS") No. 115, "Accounting for
Certain Investments in Debt and Equity Securities."

(2) Gives  effect to the gain  from the  extinguishment  of debt in 1998 and the
loss from refinancing of Isolyser's and Microtek's credit facilities, net of tax
benefits of $332,000 in 1996

(3) The change in accounting  principle reflects the adoption of Emerging Issues
Task Force ("EITF") No. 97-13, "Accounting for Costs Incurred in Connection with
a  Consulting   Contract  or  an  Internal  Process  that  Combines   Processing
Reengineering and Information Technology Transformation."


<PAGE>
<TABLE>
<CAPTION>
                                                                     December 31,
                                              1994              1995              1996              1997             1998
                                              ----              ----              ----              ----             ----
                                                     (in thousands)
<S>                                          <C>                <C>               <C>               <C>              <C>    
Balance Sheet Data:
  Working Capital.......................  $  88,527          $ 101,022         $  91,962        $   72,408        $  39,124
  Intangible assets, net.................    17,994             60,004            57,331            30,803           29,128
  Total assets............................. 132,973            253,261           250,935           144,334          109,518
  Long-term debt.........................     6,779             26,413            47,029            37,546           19,376
  Redeemable common stock..........           1,717                  0                 0                 0                0
  Total shareholders' equity............ $  110,662          $ 195,298         $ 178,804        $   86,117        $  68,676
</TABLE>

(1) Pursuant to SFAS No. 121 the Company  classified $35.8 million of net assets
related to its OREX manufacturing facilities and White Knight subsidiary as held
for sale, and included such amount in current assets.


                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

         (a)      (1) and (2) - Financial Statements and Schedules

     The following financial  statements and schedules are filed as part of this
annual report.

         Consolidated Financial Statements and Independent Auditors' Report:

               Independent Auditors' Report

               Consolidated  Balance  Sheets as of  December  31,
               1998   and   1997

               Consolidated  Statements of Operations and Comprehensive Loss for
               the years ended December 31, 1998, 1997 and 1996

               Consolidated  Statements of Changes in  Shareholders'  Equity for
               the years ended December 31, 1998, 1997 and 1996

               Consolidated  Statements  of  Cash  Flows  for  the  years  ended
               December 31, 1998, 1997 and 1996

               Notes to the Consolidated Financial Statements


      Financial Statement Schedules:

      Schedule II - Valuation and Qualifying Accounts

      Other schedules are omitted because they are not applicable,  not required
      or because required information is included in the consolidated  financial
      statements or notes thereto.

         (3)(a)   Exhibits

2.1       Articles of Merger of MedSurg Industries, Inc. and MedSurg Acquisition
          Corp.  dated December 31, 1993  (incorporated  by reference to Exhibit
          2.1 filed with the Company's  Registration Statement on Form S-1, File
          No. 33-83474)

2.2       Plan and  Agreement  of Merger  dated  December  31,  1993 of  MedSurg
          Industries,  Inc.  and  MedSurg  Acquisition  Corp.  (incorporated  by
          reference  to  Exhibit  2.2  filed  with  the  Company's  Registration
          Statement on Form S-1, File No. 33-83474)

2.3       Certificate of Merger and Name Change of MedSurg Industries,  Inc. and
          MedSurg  Acquisition  Corp.  dated  January 7, 1994  (incorporated  by
          reference  to  Exhibit  2.3  filed  with  the  Company's  Registration
          Statement on Form S-1, File No. 33-84374)

2.4       Articles of Merger of Creative  Research and  Manufacturing,  Inc. and
          Creative  Acquisition  Corp. dated December 31, 1993  (incorporated by
          reference  to  Exhibit  2.4  filed  with  the  Company's  Registration
          Statement on Form S-1, File No. 33-83474)

2.5       Plan and  Agreement  of Merger  dated  December  31,  1993 of Creative
          Research  and  Manufacturing,  Inc.  and  Creative  Acquisition  Corp.
          (incorporated  by  reference  to Exhibit 2.5 filed with the  Company's
          Registration Statement on Form S-1, File No. 33-83474)

2.6       Certificate  of  Merger  and Name  Change  of  Creative  Research  and
          Manufacturing,  Inc. and Creative  Acquisition  Corp. dated January 7,
          1994  (incorporated  by  reference  to  Exhibit  2.6  filed  with  the
          Company's Registration Statement on Form S-1, File No. 33-83474)

2.7       Agreement  and Plan of  Merger  dated as of July 28,  1995  among  the
          Company,  White Knight  Acquisition Corp. and White Knight Healthcare,
          Inc.  (incorporated  by  reference  to  Exhibit  2.1 to the  Company's
          Current Report on Form 8-K filed October 3, 1995)

2.8       Agreement  and  Plan of  Merger  dated  as of May 1,  1995  among  the
          Company,    Isolyser/SafeWaste   Acquisition   Corp.   and   SafeWaste
          Corporation (incorporated by reference to Exhibit 2.1 to the Company's
          Current Report on Form 8-K filed on June 15, 1995)

2.9       Articles of Merger  dated May 31, 1995 of SafeWaste  Corporation  With
          and  Into  Isolyser/SafeWaste   Acquisition  Corp.   (incorporated  by
          reference to Exhibit 2.2 to the Company's  Current  Report on Form 8-K
          filed on June 15, 1995)

2.10      Certificate  of  Merger  dated  May  31,  1995  of  Isolyser/SafeWaste
          Acquisition Corp. and SafeWaste Corporation (incorporated by reference
          to Exhibit 2.3 to the  Company's  Current  Report on Form 8-K filed on
          June 15, 1995)

2.11      Articles of Merger of White Knight Healthcare,  Inc., and White Knight
          Acquisition Corp., dated September 18, 1995 (incorporated by reference
          to Exhibit 2.2 to the  Company's  Current  Report on Form 8-K filed on
          October 3, 1995)

2.12      Certificate  of Merger of White  Knight  Healthcare,  Inc.,  and White
          Knight  Acquisition  Corp.,  dated September 18, 1995 (incorporated by
          reference to Exhibit 2.3 to the Company's  Current  Report on Form 8-K
          filed October 3, 1995)

2.13      Stock Purchase  Agreement dated December 31, 1993 between the Company,
          MedSurg  Acquisition  Corp.,   Creative   Acquisition  Corp.,  MedSurg
          Industries,  Inc.,  Creative  Research  and  Manufacturing,  Inc.  and
          MedInvest Enterprises,  Inc. (incorporated by reference to Exhibit 2.7
          to  the  Company's  Registration  Statement  on  Form  S-1,  File  No.
          33-83474)

2.14      Agreement  and Plan of Merger  dated March 15, 1996 among the Company,
          Microtek Medical, Inc. and MMI Merger Corp. (incorporated by reference
          to the Joint  Proxy  Statement/Prospectus  included  in the  Company's
          Registration Statement on Form S-4, File No. 333-7977).

3.1       Articles of Incorporation of Isolyser Company,  Inc.  (incorporated by
          reference  to  Exhibit  3.1  filed  with  the  Company's  Registration
          Statement on Form S-1, File No. 33-83474).

3.2       Articles  of  Amendment  to  Articles  of  Incorporation  of  Isolyser
          Company, Inc. (incorporated by reference to Exhibit 3.2 filed with the
          Company's  Annual Report on Form 10-K for the period  ending  December
          31, 1996)

3.3       Amended and Restated Bylaws of Isolyser Company, inc. (incorporated by
          reference  to  Exhibit  3.2  filed  with  the  Company's  Registration
          Statement on Form S-1, File No. 33-83474)

3.4       First  Amendment to Amended and Restated  Bylaws of Isolyser  Company,
          Inc.  (incorporated  by  reference  to  Exhibit  3.1 to the  Company's
          Current Report on Form 8-K filed July 29, 1996).

3.5       Second  Amendment  of Amended and  Restated  Bylaws  (incorporated  by
          reference to Exhibit 3.1 to the Company's  Current  Report on Form 8-K
          filed December 20, 1996).

4.1       Specimen  Certificate  of Common Stock  (incorporated  by reference to
          Exhibit 4.1 filed with the  Company's  Registration  Statement on Form
          S-1, File No. 33-83474).

4.2       Shareholder  Protection Rights Agreement dated as of December 20, 1996
          between  Isolyser  Company,  Inc. and SunTrust Bank  (incorporated  by
          reference to Exhibit 4.1 to the Company's  Current  Report on Form 8-K
          filed on December 20, 1996).

4.3       First Amendment to Shareholder Protection Rights Agreement dated as of
          October 14, 1997 between  Isolyser  Company,  Inc.  and SunTrust  Bank
          (incorporated  by  reference  to Exhibit 4.2 filed with the  Company's
          Current Report on Form 8-K/A filed on October 14, 1997)

10.1      Stock   Option  Plan  and  First   Amendment   to  Stock  Option  Plan
          (incorporated  by  reference  to Exhibit 4.1 filed with the  Company's
          Registration Statement on Form S-8, File No. 33-85668)

10.2      Second  Amendment to Stock Option Plan  (incorporated  by reference to
          Exhibit 4.1 filed with the  Company's  Registration  Statement on Form
          S-8, File No. 33-85668)

10.3      Form  of  Third  Amendment  to  Stock  Option  Plan  (incorporated  by
          reference to Exhibit 10.37 filed with the  Company's  Annual Report on
          Form 10-K for the period ended December 31, 1994)

10.4      Form of Fourth  Amendment  to the Stock Option Plan  (incorporated  by
          reference to Exhibit 10.59 filed with the  Company's  Annual Report on
          Form 10-K for the period ended December 31, 1995).

10.5      Form  of  Fifth  Amendment  to  Stock  Option  Plan  (incorporated  by
          reference to Exhibit 10.5 filed with the  Company's  Annual  Report on
          Form 10-K for the period ended December 31, 1996).

10.6      Form of Incentive Stock Option Agreement pursuant to Stock Option Plan
          (incorporated  by  reference  to Exhibit 4.2 filed with the  Company's
          Registration Statement on Form S-8, File No. 33-85668)

10.7      Form of Non-Qualified  Stock Option Agreement pursuant to Stock Option
          Plan  (incorporated  by  reference  to  Exhibit  4.3,  filed  with the
          Company's Registration Statement on Form S-8, File No. 33-85668)

10.8      Form of Option for  employees  of the Company  outside of Stock Option
          Plan  (incorporated  by  reference  to  Exhibit  10.6  filed  with the
          Company's Registration Statement on Form S-1, File No. 33-83474)

10.9      Employment  Agreement of Lester J. Berry (incorporated by reference to
          Exhibit 10.9 filed with the  Company's  Annual Report on Form 10-K for
          the period ended December 31, 1996).

10.10     Lease  Agreement,  dated July 29,  1993,  between  Richard E.  Curtis,
          Trustee and MedSurg  Industries,  Inc.  (incorporated  by reference to
          Exhibit 10.25 filed with the Company's  Registration Statement on Form
          S-1, File No. 33-83474)

10.11     First Lease  Amendment,  dated February 28, 1994,  between  Richard E.
          Curtis,   Trustee  and  MedSurg  Industries,   Inc.  (incorporated  by
          reference  to  Exhibit  10.26  filed with the  Company's  Registration
          Statement on Form S-1, File No. 33-83474)

10.12     Lease  Agreement,   dated  October  21,  1991,  between  Weeks  Master
          Partnership,  L.P.  and the  Company  (incorporated  by  reference  to
          Exhibit 10.27 filed with the Company's  Registration Statement on Form
          S-1, File No. 33-83474)

10.13     Lease,  dated September 28, 1984, between M.S.I.  Limited  Partnership
          and MedSurg  Industries,  Inc.  (incorporated  by reference to Exhibit
          10.28 filed with the  Company's  Registration  Statement  on Form S-1,
          File No. 33-83474)

10.14     Amendment  No. 1 to Lease,  dated  October 10,  1984,  between  M.S.I.
          Limited  Partnership and MedSurg  Industries,  Inc.  (incorporated  by
          reference  to  Exhibit  10.29  filed with the  Company's  Registration
          Statement on Form S-1, File No. 33-83474)

10.15     Agreement  and Second  Amendment  to Lease,  dated  December 31, 1993,
          between  M.S.I.  Limited  Partnership  and  MedSurg  Industries,  Inc.
          (incorporated  by reference to Exhibit  10.30 filed with the Company's
          Registration Statement on Form S-1, File No. 33-83474)

10.16     Third  Amendment to Lease,  dated  September 9, 1994,  between  M.S.I.
          Limited  Partnership and MedSurg  Industries,  Inc.  (incorporated  by
          reference  to  Exhibit  10.31  filed with the  Company's  Registration
          Statement on Form S-1, File No. 33-83474)

10.17     Form of  Indemnity  Agreement  entered  into  between  the Company and
          certain of its officers and  directors  (incorporated  by reference to
          Exhibit 10.45 filed with the Company's  Registration Statement on Form
          S-1, File No. 33-83474)

10.18     Amended and  Restated  Credit  Agreement  dated as of August 30, 1996,
          among the Company,  MedSurg,  Microtek,  White Knight,  the Guarantors
          named therein,  the Lenders named therein and The Chase Manhattan Bank
          (incorporated  by referenced to Exhibit 10.1 of the Company's  Current
          Report on Form 8-K filed on September 13, 1996).

10.19     Lease Agreement,  dated November 18, 1994, between Weeks Realty,  L.P.
          and the Company (incorporated by reference to Exhibit 10.38 filed with
          the Company's Annual Report on Form 10-K for the period ended December
          31, 1994)

10.20     1995 Nonemployee Director Stock Option Plan (incorporated by reference
          to Exhibit 10.39 filed with the  Company's  Annual Report on Form 10-K
          for the period ended December 31, 1994)

10.21     Agreement  and  Lease  dated   October  1,  1992  between   Industrial
          Development Authority of the City of Douglas, Arizona and White Knight
          Healthcare,  Inc.  (incorporated  by reference to Exhibit  10.41 filed
          with  the  Company's  Registration  Statement  on Form  S-1  File  No.
          33-97086)

10.22     Product  Purchase and Supply  Agreement dated February 8, 1993 between
          White Knight Healthcare, Inc. and Sterile Concepts, Inc. (incorporated
          by reference to Exhibit  10.42 filed with the  Company's  Registration
          Statement on Form S-1 File No. 33-97086)

10.23     Non-Negotiable  Promissory  Note in the original  principal  amount of
          $2,304,000.00  dated February 8, 1993 between White Knight Healthcare,
          Inc. and Sterile Concepts,  Inc. (incorporated by reference to Exhibit
          10.43 filed with the Company's Registration Statement on Form S-1 File
          No. 33-97086)

10.24     Non-Negotiable  Promissory  Note in the original  principal  amount of
          $1,278,500.00  dated February 8, 1993 between White Knight Healthcare,
          Inc. and Sterile Concepts,  Inc. (incorporated by reference to Exhibit
          10.44 filed with the Company's Registration Statement on Form S-1 File
          No. 33-97086)

10.25     Form  of  Non-Negotiable  Promissory  Note in the  original  Principal
          amount of $750,000  dated  September  15, 1995 between the Company and
          Ali R. Momtaz  (incorporated  by reference to Exhibit 10.46 filed with
          the Company's Registration Statement on Form S-1 File No. 33-97086)

10.26     Distribution and Marketing  Agreement dated September 15, 1995 between
          the Company and Sterile Concepts,  Inc.  (incorporated by reference to
          Exhibit 10.48 filed with the Company's  Registration Statement on Form
          S-1 File No. 33-97086)

10.27     Agreement,   dated  March  18,  1995  between  White  Knight  Hospital
          Disposables   and  United  Food  and  Commercial   Workers  Local  99R
          (incorporated  by reference to Exhibit  10.50 filed with the Company's
          Registration  Statement  on Form S-1 File No.  33-97086)

10.28     Labor  Contract,  dated July 22, 1994,  between  Union of  Industrial,
          Related  and  Similar  Workers  of the  Municipality  of Agua  Prieta,
          Sonora,  C.R.O.M. and Industrias Apson, S.A. de C.V.  (incorporated by
          reference  to  Exhibit  10.51  filed with the  Company's  Registration
          Statement on Form S-1 File No. 33-97086)

10.29     Lease,  dated  October  1, 1995,  between  SafeWaste  Corporation  and
          Highwoods/Forsyth  Limited  Partnership  (incorporated by reference to
          Exhibit 10.56 filed with the Company's  Registration Statement on Form
          S-1 File No. 33-97086)

10.30     1995 Employee Stock Purchase Plan, as amended by First Amendment dated
          July 1, 1995  (incorporated  by reference to Exhibit  10.57 filed with
          the Company's Registration Statement on Form S-1 File No. 33-97086)

10.31     Second Amendment to 1995 Employee Stock Purchase Plan (incorporated by
          reference to Exhibit  10.58 to the Company vs.  Annual  Report on Form
          10-K for the period ended December 31, 1995)

10.32     Third Amendment to 1995 Employee Stock Purchase Plan  (incorporated by
          reference to Exhibit 10.39 to the Company's Annual Report on Form 10-K
          for the period ending December 31, 1996).

10.33     Asset Exchange  Agreement dated July, 1995 between Microtek and Xomed,
          Inc.  (incorporated by reference to Exhibit 10.9 to Microtek's  Annual
          Report on Form 10-K for the period ended November 30, 1995).

10.34     Asset  Purchase  Agreement  dated  November  30, 1995 among  Microtek,
          Medi-Plast  International,  Inc. and certain  affiliates of Medi-Plast
          International,  Inc.  (incorporated by reference to Microtek's Current
          Report on Form 8-K dated December 8, 1995).

10.35     Asset  Purchase  Agreement  dated April 27, 1996 between  Microtek and
          Advanced Instruments,  Inc.  (incorporated by reference to Exhibit 2.1
          to Microtek's Current Report on Form 8-K dated May 15, 1996).

10.36     Employment  Agreement  dated as of April  11,  1997  between  Isolyser
          Company,  Inc.  and Gene R.  McGrevin  (incorporated  by  reference to
          Exhibit 10.36 filed with the Company's  Annual Report on Form 10-K for
          the period ended December 31, 1997).

10.37     Employment  Agreement  effective as of April 1, 1997, between Isolyser
          Company,  Inc.  and Dan R. Lee  (incorporated  by reference to Exhibit
          10.37  filed  with the  Company's  Annual  Report on Form 10-K for the
          period ended December 31, 1997).

10.38     Employment Agreement dated as of May 1, 1997 between Isolyser Company,
          Inc. and Robert L. Taylor  (incorporated by reference to Exhibit 10.38
          filed  with the  Company's  Annual  Report on Form 10-K for the period
          ended December 31, 1997).

10.39     Employment  Agreement  effective as of March 1, 1998, between Isolyser
          Company,  Inc. and Peter Schmitt (incorporated by reference to Exhibit
          10.39  filed  with the  Company's  Annual  Report on Form 10-K for the
          period ended December 31, 1997).

10.40     Asset Purchase  Agreement dated August 11, 1998,  between White Knight
          Healthcare, Inc. and Thantex Holdings, Inc. (incorporated by reference
          to Exhibit  2.1 filed with the  Company's  Current  Report on Form 8-K
          dated August 11, 1998).

10.41     Asset  Purchase  Agreement  dated August 11, 1998,  between  SafeWaste
          Corporation and SafeWaste,  Inc. (incorporated by reference to Exhibit
          2.2 filed with the Company's  Current  Report on Form 8-K dated August
          11, 1998).

10.42     Arden Plant Agreement dated August 11, 1998, between Isolyser Company,
          Inc., Thantex Holdings, Inc. (incorporated by reference to Exhibit 2.3
          filed with the Company's  Current  Report on Form 8-K dated August 11,
          1998).

10.43     Barmag Agreement dated August 11, 1998, between Isolyser Company, Inc.
          and Thantex Holdings,  Inc.  (incorporated by reference to Exhibit 2.4
          filed with the Company's  Current  Report on Form 8-K dated August 11,
          1998).

10.44     PVA Agreement dated August 11, 1998,  between Isolyser  Company,  Inc.
          and Thantex Holdings,  Inc.  (incorporated by reference to Exhibit 2.5
          filed with the Company's  Current  Report on Form 8-K dated August 11,
          1998).

10.45     Abbeville  Plant  Agreement  dated August 11, 1998,  between  Isolyser
          Company,  Inc., Thantex Specialties,  Inc. and Thantex Holdings,  Inc.
          (incorporated  by  reference  to Exhibit 2.6 filed with the  Company's
          Current Report on Form 8-K dated August 11, 1998).

10.46     Employment  Agreement dated as of January 1, 1998, between the Company
          and Terence N. Furness  (incorporated  by reference to Exhibit 10.1 to
          the  Company's  Quarterly  Report on Form 10-Q for the  quarter  ended
          March 31, 1998).

10.47     Employment Agreement dated as of February 1, 1998, between the Company
          and Migirdic Nalbantyan  (incorporated by reference to Exhibit 10.2 to
          the  Company's  Quarterly  Report on Form 10-Q for the  quarter  ended
          March 31, 1998).

10.48*    Severance  Agreement dated as of October 1, 1998,  between the Company
          and Terence N. Furness.

10.49*    Severance Memorandum of Understanding dated August 5, 1998 between the
          Company and Steve Plante.

10.50*    Employment  Agreement  dated May 27,  1998,  between  the  Company and
          Lester J. Berry as  amended by letter  agreement  dated  December  16,
          1998.

11.1*     Statement re: computation of per share earnings

21.1*     Subsidiaries of the Company

23.1*     Consent of Deloitte & Touche LLP

27.1*     Financial Data Schedule

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

*    Incorporated  by reference to the  corresponding  exhibit to the  Company's
     Annual Report on Form 10-K for the period ended December 31, 1998.

      (b)         Reports on Form 8-K: Form 8-K/A, filed October 26, 1998.

         3(b) Executive Compensation Plans and Arrangements.

1.        Stock   Option  Plan  and  First   Amendment   to  Stock  Option  Plan
          (incorporated  by  reference  to Exhibit 4.1 filed with the  Company's
          Registration Statement on Form S-8, File No. 33-85668)

2.        Second  Amendment to Stock Option Plan  (incorporated  by reference to
          Exhibit 4.1 filed with the  Company's  Registration  Statement on Form
          S-8, File No. 33-85668)

3.        Form  of  Third  Amendment  to  Stock  Option  Plan  (incorporated  by
          reference to Exhibit 10.37 filed with the  Company's  Annual Report on
          Form 10-K for the period ended December 31, 1994)

4.        Form of Fourth  Amendments to the Stock Option Plan  (incorporated  by
          reference to Exhibit 10.59 filed with the  Company's  Annual Report on
          Form 10-K for the period ended December 31, 1995).

5.        Form  of  Fifth  Amendment  to  Stock  Option  Plan  (incorporated  by
          reference to Exhibit 10.5 filed with the  Company's  Annual  Report on
          Form 10-K for the period ended December 31, 1996).

6.        Form of Incentive Stock Option Agreement pursuant to Stock Option Plan
          (incorporated  by  reference  to Exhibit 4.2 filed with the  Company's
          Registration Statement on Form S-8, File No. 33-85668)

7.        Form of Non-Qualified  Stock Option Agreement pursuant to Stock Option
          Plan  (incorporated  by  reference  to  Exhibit  4.3,  filed  with the
          Company's Registration Statement on Form S-8, File No. 33-85668)

8.        Form of Option for  employees  of the Company  outside of Stock Option
          Plan  (incorporated  by  reference  to  Exhibit  10.6  filed  with the
          Company's Registration Statement on Form S-1, File No. 33-83474)

9.        Employment  Agreement of Lester J. Berry (incorporated by reference to
          Exhibit 10.9 filed with the  Company's  Annual Report on Form 10-K for
          the period ended December 31, 1996).

10.       Form of  Indemnity  Agreement  entered  into  between  the Company and
          certain of its officers and  directors  (incorporated  by reference to
          Exhibit 10.45 filed with the Company's  Registration Statement on Form
          S-1, File No. 33-83474)

11.       1995 Nonemployee Director Stock Option Plan (incorporated by reference
          to Exhibit 10.39 filed with the  Company's  Annual Report on Form 10-K
          for the period ended December 31, 1994)

12.       1995 Employee Stock Purchase Plan, as amended by First Amendment dated
          July 1, 1995  (incorporated  by reference to Exhibit  10.57 filed with
          the Company's Registration Statement on Form S-1 File No. 33-97086)

13.       Second Amendment to 1995 Employee Stock Purchase Plan (incorporated by
          reference to Exhibit  10.58 to the Company vs.  Annual  Report on Form
          10-K for the period ended December 31, 1995)

14.       Third Amendment to 1995 Employee Stock Purchase Plan  (incorporated by
          reference to Exhibit 10.39 to the Company's Annual Report on Form 10-K
          for the period ending December 31, 1996).

15.       Employment  Agreement  dated as of April  11,  1997  between  Isolyser
          Company,  Inc.  and Gene R.  McGrevin  (incorporated  by  reference to
          Exhibit 10.36 filed with the Company's  Annual Report on Form 10-K for
          the period ended December 31, 1997).

16.       Employment  Agreement  effective as of April 1, 1997, between Isolyser
          Company,  Inc.  and Dan R.  Lee(incorporated  by  reference to Exhibit
          10.37  filed  with the  Company's  Annual  Report on Form 10-K for the
          period ended December 31, 1997).

17.       Employment Agreement dated as of May 1, 1997 between Isolyser Company,
          Inc. and Robert L. Taylor  (incorporated by reference to Exhibit 10.38
          filed  with the  Company's  Annual  Report on Form 10-K for the period
          ended December 31, 1997).

18.       Employment  Agreement effective as of March 12, 1998, between Isolyser
          Company, Inc. and Peter  Schmitt(incorporated  by reference to Exhibit
          10.39  filed  with the  Company's  Annual  Report on Form 10-K for the
          period ended December 31, 1997).

19.       Employment  Agreement dated as of January 1, 1998, between the Company
          and Terence N. Furness  (incorporated  by reference to Exhibit 10.1 to
          the  Company's  Quarterly  Report on Form 10-Q for the  quarter  ended
          March 31, 1998).

20.       Employment Agreement dated as of February 1, 1998, between the Company
          and Migirdic Nalbantyan  (incorporated by reference to Exhibit 10.2 to
          the  Company's  Quarterly  Report on Form 10-Q for the  quarter  ended
          March 31, 1998).

21.       Severance  Agreement dated as of October 1, 1998,  between the Company
          and Terence N. Furness.

22.       Severance Memorandum of Understanding dated August 5, 1998 between the
          Company and Steve Plante.

23.       Employment  Agreement  dated May 27,  1998,  between  the  Company and
          Lester J. Berry as  amended by letter  agreement  dated  December  16,
          1998.



<PAGE>

                                                    




815973v6
                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934,  the  registrant has duly caused this amended report to be
signed on its behalf by the  undersigned,  thereunto  duly  authorized on May 7,
1999.

                                    ISOLYSER COMPANY, INC.


                                    By:  /S/ MIGIRDIC NALBANTYAN
                                         ------------------------------
                                         Migirdic Nalbantyan, President
                                         and Chief Executive Officer

         

<PAGE>
INDEPENDENT AUDITORS' REPORT


Board of Directors of Isolyser Company, Inc.:

We have audited the consolidated  balance sheets of Isolyser  Company,  Inc. and
subsidiaries  (the  "Company") as of December 31, 1998 and 1997, and the related
consolidated  statements  of  operations  and  comprehensive  loss,  changes  in
shareholders'  equity,  and cash flows for each of the three years in the period
ended  December  31, 1998.  Our audits also  included  the  financial  statement
schedule listed in the index at Item 14. These consolidated financial statements
and  financial  statement  schedule  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an opinion on the  consolidated
financial  statements and financial  statement schedule based on our audits. The
consolidated  financial  statements give retroactive effect to the merger of the
Company and Microtek Medical,  Inc. ("Microtek") which has been accounted for as
a pooling of  interests as  described  in Note 2 to the  consolidated  financial
statements.

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 consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of the Company as of
December 31, 1998 and 1997, and the results of its operations and  comprehensive
loss and its cash flows for each of the three years in the period ended December
31, 1998 in conformity with generally accepted accounting  principles.  Also, in
our opinion such financial  statement  schedule,  when considered in relation to
the basic consolidated  financial statements taken as a whole,  presents fairly,
in all material respects, the information set forth therein.

As discussed in Note 10 to the consolidated  financial  statements,  the Company
changed its method of accounting for business process reengineering costs.

Atlanta, Georgia                                           Deloitte & Touche LLP
March 22, 1999
<PAGE>

<TABLE>
<CAPTION>
ISOLYSER COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1998 AND 1997
- --------------------------------------------------------------------------------
<S>                              <C>           <C>            <C>                                     <C>          <C>              
ASSETS                               1998          1997        LIABILITIES AND SHAREHOLDERS' EQUITY      1998          1997
CURRENT ASSETS:

  Cash and cash equivalents      $  7,324,976  $  9,298,800    CURRENT LIABILITIES:
  Accounts receivable, net of                                    Accounts payable                     $ 6,246,514  $  10,108,429
   allowance for doubtful                                        Accrued compensation                   2,221,430      2,519,672
   accounts of $1,038,563 and                                    Other accrued liabilities              3,389,214      3,124,204
   $1,643,951, respectively        18,117,970    13,909,271                                                           
  Inventories, net                 23,646,914    32,067,351      Current portion of long-term debt      9,394,767      4,609,493
                                                                                                      -----------  -------------
  Prepaid inventories                 337,306
  Net assets held for sale          9,872,825    35,750,491           Total current liabilities        21,251,925     20,361,798
  Prepaid expenses and other 
   assets                           1,075,693     1,746,131
                                 ------------  ------------
        Total current assets       60,375,684    92,772,044    LONG-TERM DEBT                          19,376,097     37,545,894

PROPERTY AND EQUIPMENT:                                        DEFERRED RENT                              214,370        309,372
  Land                                244,390       964,390
  Building and leasehold 
   improvements                     9,455,246    11,757,796    COMMITMENTS AND CONTINGENCIES (Note 8)
  Equipment                        14,941,168    16,600,424
  Furniture and fixtures            2,709,327     2,503,121    SHAREHOLDERS' EQUITY:
  Construction-in-progress          3,722,019     1,217,335     Participating preferred stock, no 
                                 ------------  ------------      par, 500,000 shares authorized, 
                                   31,072,150    33,043,066      none issued
  Less accumulated depreciation    15,510,793    13,050,991     Common stock, $.001 par; 100,000,000
                                 ------------  ------------      shares authorized; 39,803,774 and
   Property and equipment, net     15,561,357    19,992,075      39,554,411 shares issued, respectively    39,804         39,554

INTANGIBLE ASSETS:                                              Additional paid-in capital            203,363,722    203,601,184
                                                                Accumulated deficit                  (133,979,888)  (115,743,281)
  Goodwill                         34,893,115    34,581,870     Unearned shares restricted to
  Customer lists                    1,285,898     1,285,898      employee stock ownership plan           (240,000)      (300,000)
  Patent and license agreements     2,463,781     2,444,070     Cumulative translation adjustment         (74,617)      (103,526)
  Noncompete agreements               385,000       385,000                                          ------------- -------------
                                                                                                       69,109,021     87,493,931
  Other                               362,101       355,705     Treasury shares, at cost
                                 ------------  ------------      (46,999 and 174,259 shares,
                                   39,389,895    39,052,543      respectively)                           (433,890)    (1,377,364)
                                                                                                     ------------- -------------
  Less accumulated amortization    10,262,226     8,249,130
                                 ------------  ------------
     Intangible assets, net        29,127,669    30,803,413           Total shareholders' equity       68,675,131     86,116,567

INVESTMENT IN JOINT VENTURE                         110,463

INVESTMENT IN THANTEX               3,604,371

OTHER ASSETS - Net                    848,442       655,636
                                 ------------  ------------                                          ------------   ------------
                                 $109,517,523  $144,333,631                                          $109,517,523   $144,333,631
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
ISOLYSER COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996
- -----------------------------------------------------------------------------------------------------------------------
                                                                1998                   1997                   1996
<S>                                                       <C>                    <C>                    <C>   
NET SALES                                                 $  147,642,941         $  159,939,799         $  164,906,050

COST OF GOODS SOLD                                           109,935,577            142,093,456            128,597,814
                                                          --------------         --------------         --------------

        Gross profit                                          37,707,364             17,846,343             36,308,236

OPERATING EXPENSES:
  Selling general and administration                          40,506,711             43,421,851             41,381,791
  Amortization of intangibles                                  2,052,115              3,847,223              4,289,850
  Research and development                                     3,581,608              2,600,824              2,172,910
  Impairment loss                                              7,444,903             57,310,274
  Restructuring charge                                                                                       4,410,536
  Costs associated with merger                                                                               3,371,546
                                                          --------------         --------------         --------------

        Total operating expenses                              53,585,337            107,180,172             55,626,633
                                                          --------------         --------------         --------------

LOSS FROM OPERATIONS                                         (15,877,973)           (89,333,829)           (19,318,397)

INTEREST INCOME                                                  273,521                555,306              1,708,766

INTEREST EXPENSE                                              (3,507,088)            (3,926,500)            (2,990,147)

INCOME (LOSS) FROM JOINT VENTURE                                  11,160                (44,000)               (34,246)
                                                          --------------         --------------         --------------

LOSS BEFORE INCOME TAX PROVISION (BENEFIT),
   EXTRAORDINARY ITEMS AND CUMULATIVE EFFECT OF
   CHANGE IN ACCOUNTING PRINCIPLE                            (19,100,380)           (92,749,023)           (20,634,024)

INCOME TAX PROVISION (BENEFIT)                                   540,227                354,331               (639,120)
                                                          --------------         --------------         --------------

LOSS BEFORE EXTRAORDINARY ITEMS AND CUMULATIVE
  EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                   (19,640,607)           (93,103,354)           (19,994,904)

EXTRAORDINARY ITEMS - Gain from extinguishment
  of debt, net of tax of $0 in 1998 and loss from
  refinancing of credit facilities, net of tax 
  benefit of $332,041 in 1996                                  1,404,000                                      (457,465)

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING
  PRINCIPLE, net of tax of $0                                                          (800,000)
                                                          --------------         --------------         --------------

   NET LOSS                                                  (18,236,607)           (93,903,354)           (20,452,369)

OTHER COMPREHENSIVE INCOME (LOSS)
   Foreign currency translation gain (loss)                       28,909               (118,249)                57,067
                                                          --------------         --------------         --------------

COMPREHENSIVE LOSS                                        $  (18,207,698)         $ (94,021,603)         $ (20,395,302)
                                                          ==============          =============          =============

LOSS PER COMMON SHARE - Basic and diluted:
  Loss before extraordinary items and cumulative
   effect of change in accounting principle               $        (0.49)         $       (2.37)         $       (0.52)
  Extraordinary items                                               0.03                                         (0.01)
  Cumulative effect of change in accounting
   principle                                                                              (0.02)
                                                          --------------         --------------         --------------

      NET LOSS                                            $        (0.46)         $       (2.39)         $       (0.53)
                                                          --------------         --------------         --------------
WEIGHTED-AVERAGE NUMBER OF COMMON
   SHARES OUTSTANDING - Basic and Diluted                     39,655,190             39,272,691             38,762,750
                                                          ==============          =============          =============
</TABLE>  
See notes to consolidated financial statements.


<TABLE>
<CAPTION>
ISOLYSER COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
- ------------------------------------------------------------------------------------------------------------------------------------
                                  COMMON STOCK ISSUED ADDITIONAL   ACCUMULATED    TRANSLATION  ESOP       TREASURY     SHAREHOLDERS'
                                                      PAID-IN
                                  SHARES     AMOUNT   CAPITAL      DEFICIT        ADJUSTMENT   SHARES     SHARES       EQUITY
<S>                               <C>        <C>      <C>          <C>            <C>          <C>        <C>          <C>
BALANCE - December 31, 1995       38,352,649 $38,353  $199,607,972 $  (1,414,278) $ (42,344)   $(420,000) $(2,471,265) $195,298,438

 Microtek net income for December,
  1995                                                                    26,720                                             26,720
 Exercise of stock options and
  warrants                           989,183     989     3,118,021                                                        3,119,010
 Issuance of 9,985 shares of 
  common stock from treasury
  pursuant to  ESPP                                         43,860                                             74,685       118,545
 Vesting of performance stock
  options                                                  500,000                                                          500,000
 Release of 16,500 shares reserved
  for ESOP                                                  76,125                                60,000                    136,125
 Currency translation gain                                                           57,067                                  57,067
 Net loss                                                            (20,452,369)                                       (20,452,369)
                                  ---------- -------  ------------ -------------  ---------    ---------  -----------  ------------
BALANCE - December 31, 1996       39,341,832  39,342  203,345,978    (21,839,927)    14,723     (360,000)  (2,396,580)  178,803,536
                                                                                                              
 Exercise of stock options and
  warrants                           205,139     205      750,270                                                           750,475
 Issuance of 51,482 shares of
  common stock from treasury
  pursuant to ESPP                                        (79,797)                                            386,115       306,318
 Issuance of 107,484 shares of
  common stock from treasury
  pursuant to 401(k) plan                                (417,182)                                            806,131       388,949
 Release of 16,500 shares
  reserved for ESOP                                       (21,328)                                60,000                     38,672
 Exchange of 6,000 issued and
  outstanding common shares
  for 7,440 new common shares          7,440       7       23,243                                             (23,250)
 Release of 7,681 White Knight                                                                                          
  escrow shares                                                                                              (149,780)     (149,780)
 Currency translation loss                                                         (118,249)                               (118,249)
 Net loss                                                            (93,903,354)                                       (93,903,354)
                                  ---------- -------  ------------ -------------  ---------    ---------  -----------  ------------
BALANCE - December 31, 1997       39,554,411  39,554   203,601,184  (115,743,281)  (103,526)    (300,000)  (1,377,364)   86,116,567
                                                                                                 
 Issuance of 128,148 shares of
  common stock from treasury
  pursuant to ESPP                                        (706,004)                                           960,790       254,786
 Issuance of 249,363 shares of
  common stock pursuant to 
  401(k) plan                        249,363     250       511,079                                                          511,329
 Release of 16,500 shares 
  reserved for ESOP                                        (42,537)                               60,000                     17,463
 Release of 888 White Knight 
  escrow shares                                                                                               (17,316)      (17,316)
 Currency translation gain                                                           28,909                                  28,909
 Net loss                                                            (18,236,607)
                                  ---------- -------  ------------ -------------  ---------    ---------  -----------  ------------
BALANCE - December 31, 1998       39,803,774 $39,804  $203,363,722 $(133,979,888) $ (74,617)   $(240,000) $  (433,890) $ 68,675,131
                                  ========== =======  ============ =============  =========    =========  ===========  ============
</TABLE>
See notes to consolidated financial statements.
<PAGE>
<TABLE>
<CAPTION>
ISOLYSER COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996
- ------------------------------------------------------------------------------------------------------------------------

                                                                     1998                1997              1996
<S>                                                                  <C>                 <C>               <C>    
OPERATING ACTIVITIES:
  Net loss                                                           $(18,236,607)       $(93,903,354)     $(20,452,369)
  Adjustments to reconcile net loss to
    net cash (used in) provided by operating activities:
    Microtek net income for December 1995                                                                        26,720
    Depreciation                                                        3,726,744           7,524,005         6,552,416
    Amortization                                                        2,052,031           3,847,223         4,289,850
    Provision for doubtful accounts                                       290,643             375,442           145,092
    Provision for obsolete and slow moving inventory                       43,216          14,694,250         9,479,426
    Loss on disposal of property and equipment                                                138,403           207,252
    Impairment loss                                                     7,444,903          57,310,274         2,169,934
    (Income) loss from joint venture                                      (11,160)             44,000            34,426
    Extraordinary gain from extinguishment of debt                     (1,404,000)
    Compensation expense related to ESOP                                   17,462              38,672           136,125
    Compensation expense related to vesting of variable options                                                 500,000
    Changes in  assets  and  liabilities,  net of  effects  from  
      purchased  and disposed businesses:
      Accounts receivable                                              (3,520,532)          4,408,808        (4,128,080)
      Inventories                                                       7,574,637           4,314,164       (25,708,431)
      Prepaid inventories                                                 104,113            (404,438)          245,116
      Prepaid expenses and other assets                                   778,432             698,272        (1,305,973)
      Deferred income taxes                                                                                  (1,357,482)
      Other assets                                                       (372,359)           (259,459)         (185,977)
      Accounts payable                                                 (4,658,180)          2,157,788        (5,531,890)
      Accrued compensation                                               (269,247)            278,315          (434,562)
      Other liabilities                                                  (155,564)           (388,098)           (3,528)
      Other accrued liabilities                                           772,004             177,913         1,597,373
                                                                     ------------        ------------      ------------
            Net cash (used in) provided by operating activities        (5,823,464)          1,052,180       (33,724,562)
                                                                     ------------        ------------      ------------
INVESTING ACTIVITIES:
  Purchase of and deposits for property and equipment                  (3,299,172)         (4,013,545)      (19,081,793)
  Purchase of businesses, net of cash acquired                                                               (5,873,503)
  Proceeds from the sale of assets held for sale                       20,415,880             262,500
                                                                     ------------        ------------      ------------
            Net cash provided by (used in) investing activities        17,116,708          (3,751,045)      (24,955,296)
                                                                     ------------        ------------      ------------
FINANCING ACTIVITIES:
  Borrowings under line of credit agreements                           56,629,571          53,068,155        74,943,720
  Repayments under line of credit agreements                          (57,802,024)        (57,240,650)      (52,264,517)
  Increase (decrease) in bank overdraft                                  (146,800)         (2,721,485)        1,429,174
  Proceeds from notes payable                                             109,523           1,338,022        13,844,872
  Repayment of notes payable                                          (12,852,362)         (4,699,355)      (16,461,380)
  Proceeds from issuance of treasury stock                                254,786             695,267           118,545
  Proceeds from exercise of stock options and warrants                                        750,475         3,119,010
  Proceeds from the issuance of common stock                              511,329
                                                                     ------------        ------------      ------------
            Net cash (used in) provided by financing activities       (13,295,977)         (8,809,571)       24,729,424
                                                                     ------------        ------------      ------------
                                                                                                           (Continued)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ISOLYSER COMPANY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996
- ------------------------------------------------------------------------------------------------------------------------

                                                                     1998                1997              1996
<S>                                                                  <C>                 <C>               <C>   
EFFECT OF EXCHANGE RATE CHANGES ON CASH                                    28,909            (118,249)           57,067
                                                                     ------------        ------------      ------------

NET DECREASE IN CASH AND
  CASH EQUIVALENTS                                                     (1,973,824)        (11,626,685)      (33,893,367)

CASH AND CASH EQUIVALENTS:
  Beginning of year                                                     9,298,800          20,925,485        54,818,852
                                                                     ------------        ------------      ------------

  End of year                                                        $  7,324,976        $  9,298,800      $ 20,925,485
                                                                     ============        ============      ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
  Cash paid during the year for:

    Interest (net of interest capitalized)                           $  3,437,038        $  3,772,635      $  2,797,865
                                                                     ============        ============      ============

    Income taxes                                                     $    344,184        $    217,952      $  1,922,656
                                                                     ============        ============      ============

SUPPLEMENTAL DISCLOSURE OF NONCASH
  INVESTING ACTIVITIES:

    Stock received in exchange for assets disposed                   $  3,604,571        $    243,327      $  1,008,503
                                                                     ============        ============      ============

    Equipment acquired through capital leases                        $    276,990        $    243,327      $  1,008,503
                                                                     ============        ============      ============
                                                                                                           (Concluded)
</TABLE>
See notes to consolidated financial statements.
<PAGE>
ISOLYSER COMPANY, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1998 AND 1997 AND FOR EACH OF THE

THREE YEARS IN THE PERIOD ENDED DECEMBER 31, 1998
- --------------------------------------------------------------------------------

1.   NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

     Isolyser   Company,   Inc.  and  subsidiaries   (the  "Company")   develop,
     manufacture,  and market  proprietary  and other  products and services for
     patient care, occupational safety, and management of potentially infectious
     and hazardous  waste  primarily  for the domestic  health care market which
     represents one business segment. The Company's products provide an umbrella
     of protection from potentially infectious and hazardous waste for patients,
     staff,  the  public,  and the  environment  by  facilitating  the  safe and
     cost-effective disposal of such waste at the  Point-of-Generation(TM).  The
     Company  markets its  products  to  hospitals  and other end users  through
     distributors and directly through its own sales force.

     The Company's future  performance will depend to a substantial  degree upon
     its ability to  successfully  market its  patented  OREX  Degradables  (TM)
     products  ("OREX") in commercial  quantities.  The Company's  sales of OREX
     products were  $4,721,000,  $8,139,000  and  $7,097,000 for the years ended
     December 31, 1998, 1997 and 1996, respectively.

     Consolidation  Policy - The consolidated  financial  statements include the
     accounts of the Company and its wholly owned subsidiaries.  All significant
     intercompany   balances   and   transactions   have  been   eliminated   in
     consolidation.

     Revenue  Recognition - Revenues from the sale of the Company's products are
     recognized  at the time of  shipment.  The Company  generally  only accepts
     returns  for  damaged  products.  Actual  returns  have  not  been
     significant.

     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 and disclosure of contingent assets and liabilities at the date
     of the  financial  statements  and the  reported  amounts of  revenues  and
     expenses  during the  reporting  period.  Actual  results could differ from
     those estimates.

     Inventories  - Inventories  are stated at the lower of cost or market.  The
     first-in  first-out ("FIFO") valuation method is used to determine the cost
     of inventories except for the inventories held by the Company's subsidiary,
     White  Knight  Healthcare,  Inc.  ("White  Knight").  White Knight uses the
     last-in  first-out  ("LIFO")  inventory  valuation  method.  Cost  includes
     material,  labor, and manufacturing overhead for manufactured and assembled
     goods and materials only for goods  purchased for resale.  Inventories  are
     stated net of an allowance for obsolete and slow-moving inventory.

     Property  and  Equipment - Property  and  equipment  is stated at cost less
     accumulated  depreciation and is depreciated using the straight-line method
     over the estimated  useful lives of the related  assets.  During 1996,  the
     Company capitalized as part of property and equipment $220,000 of interest.

     Intangible  Assets - Intangible  assets  consist  primarily  of  goodwill,
     customer lists, and noncompete  agreements.  Goodwill represents the excess
     of the cost of acquired  businesses over the fair value of net identifiable
     assets acquired and is amortized using the straight-line  method over 10 to
     40 years.  Customer lists and noncompete agreements are amortized using the
     straight-line method over 4 to 15 years.

     Investment  in Joint Venture - Investment in the joint venture is accounted
     for using the equity method of  accounting.  The joint  venture  investment
     represented a 50% ownership interest in a mobile waste treatment  operation
     which was sold in  conjunction  with the August 11,  1998,  disposition  of
     Safewaste.

     Investment in Thantex - Investment in Thantex  represents a 19.5% ownership
     interest in a company  formed to own and  operate  the Arden and  Abbeville
     manufacturing  facilities  and is  accounted  for under the cost  method of
     accounting (Note 3).

     Research and Development Costs - Research and development costs are charged
     to expense as incurred.

     Cash and Cash Equivalents - Cash equivalents are short-term,  highly liquid
     investments  with original  maturities  of three months or less  consisting
     entirely of U.S.  government  securities or government  backed  securities.
     These  investments are classified in accordance with Statement of Financial
     Accounting  Standards ("SFAS") 115,  Accounting for Certain  Investments in
     Debt and Equity Securities, as available for sale securities and are stated
     at cost which approximates market.

     Income Taxes - Deferred tax assets and liabilities are determined  based on
     the  difference  between  financial  statement  and tax bases of assets and
     liabilities  using  enacted  tax rates in effect  for the year in which the
     differences are expected to reverse.  Valuation  allowances are established
     when necessary to reduce deferred tax assets to the amounts  expected to be
     realized (Note 7).

     Foreign Currency  Translation - The assets and liabilities of the Company's
     United Kingdom and Mexican subsidiaries are translated into U.S. dollars at
     current exchange rates, and revenues and expenses are translated at average
     exchange rates. As the Mexican subsidiaries' operations are an extension of
     the  Company's  operations,  the  U.S.  dollar  is  considered  to  be  the
     functional  currency and any  exchange  gains or losses are included in net
     income. The effect of foreign currency transactions was not material to the
     Company's  results of  operations  for the years ended  December  31, 1998,
     1997, and 1996.

     Impairment of Long-Lived Assets - The Company reviews long-lived assets and
     certain  intangibles for impairment when events or changes in circumstances
     indicate that the carrying amount of an asset may not be  recoverable.  Any
     impairment  losses  are  reported  in the  period in which the  recognition
     criteria  are first  applied  based on the fair value of the asset.  Assets
     held for  disposal  are  carried  at the lower of  carrying  amount or fair
     value,  less estimated cost to sell such assets.  The Company  discontinues
     depreciating or amortizing assets held for sale effective with the decision
     to sell the assets (Note 3).

     Earning Per Share - Earnings per share is  calculated  in  accordance  with
     SFAS 128,  Earnings Per Share,  which was adopted in 1997 and calls for the
     restatement of all periods presented on a comparative basis. This Statement
     simplifies   the  standards  for  computing   earnings  per  share  ("EPS")
     previously  found  in  Accounting  Principles  Board  Opinion  ("APB")  15,
     Earnings Per Share, by replacing the presentation of primary EPS with basic
     EPS. It also  requires  dual  presentation  of basic and diluted EPS on the
     face  of the  income  statement  for  all  entities  with  complex  capital
     structures and requires a  reconciliation  of the numerator and denominator
     of the  basic EPS  computation  to the  numerator  and  denominator  of the
     diluted EPS computation. Basic EPS is computed by dividing income available
     to common  stockholders  by the weighted  average  number of common  shares
     outstanding  for the period.  Diluted EPS is  computed  similarly  to fully
     diluted  EPS  under  APB 15.  For  1998,  1997,  and  1996,  there  were no
     significant  differences  in weighted  average shares  outstanding  for the
     basic and diluted EPS computations.

     Newly Issued Accounting  Standards - In June 1997, the Financial Accounting
     Standards Board issued SFAS 130,  Reporting  Comprehensive  Income and SFAS
     131,  Disclosures About Segments of an Enterprise and Related  Information.
     SFAS  130  establishes  standards  for  the  reporting  and  displaying  of
     comprehensive  income and its components  (revenues,  expenses,  gains, and
     losses) in a full set of  general-purpose  financial  statements.  SFAS 131
     establishes  standards  for the way that a public  company  reports  select
     information about operating segments. The Company adopted SFAS 130 and SFAS
     131 in 1998.  Adoption  of these  new  pronouncements  had no effect on the
     Company's  results of operations or financial  position.  In June 1998, the
     Financial  Accounting  Standards  Board  issued  SFAS 133,  Accounting  for
     Derivative  Instruments  and  Hedging  Activities.   SFAS  133  establishes
     accounting and reporting  standards for derivative  instruments,  including
     certain derivative  instruments embedded in other contracts,  (collectively
     referred  to as  derivatives)  and for hedging  activities.  The Company is
     currently evaluating the impact that this standard will have on its results
     of operations and financial position upon adoption.

     Reclassifications  - Certain  reclassifications  have been made in the 1997
     and 1996 financial statements to conform to the 1998 classifications.

2.   DISPOSITIONS AND ACQUISITIONS

     DISPOSITIONS

     On February 25, 1998,  the Company  approved a plan to dispose of its Arden
     and  Charlotte,   North   Carolina  and  Abbeville,   South  Carolina  OREX
     manufacturing  facilities and White Knight subsidiary and reflected the net
     assets of these entities as available-for-sale at December 31, 1997.

     On August 11, 1998, the Company disposed of its Arden and Charlotte,  North
     Carolina  OREX  manufacturing  facilities,   4.5  million  pounds  of  OREX
     Inventory (Note 8), the industrial  division of its White Knight subsidiary
     and substantially all of the assets of its SafeWaste subsidiary (classified
     as held for use at December 31, 1997) for proceeds of  approximately  $13.5
     million  in  cash.  On  October  14,  1998,  the  Company  disposed  of its
     Abbeville,  South  Carolina  OREX  manufacturing  facility  for proceeds of
     approximately $8 million, consisting of $7.5 million in cash and a $500,000
     8% note  payable due October 14,  2003.  The net cash  proceeds  from these
     dispositions were used to repay amounts borrowed under the Company's Credit
     Agreement  (Note 5). In conjunction  with these  dispositions,  the Company
     also received a 19.5% ownership interest in Thantex,  the company formed to
     own and operate the Arden and Abbeville facilities (Note 1).

     On December 15, the Company  disposed of the Struble and Moffit division of
     its White Knight subsidiary for proceeds of $1.2 million.

     On  February 4, 1999,  the Company  signed a letter of intent to dispose of
     its  former  corporate  headquarters  located  in  Norcross,  Georgia,  for
     estimated  net cash  proceeds of $2.0  million  which will be used to repay
     amounts  borrowed  under  the  Company's  Credit  Agreement.   The  Company
     anticipates  completing  this  disposition  by  March  31,  1999,  and  has
     reflected this asset as held for sale at December 31, 1998.

     At December  31, 1998 and 1997,  net assets held for sale are  comprised of
     the following:
<TABLE>
<CAPTION>
                                                                     1998                            1997
<S>                                                                  <C>                             <C>    
Assets:
  Accounts receivable                                                $ 3,589,000                     $ 8,848,000
  Inventory (LIFO basis)                                               6,156,000                      11,748,000
  Prepaid inventory (LIFO basis)                                         588,000                       1,337,000
  Prepaid expenses and other assets                                       71,000                         186,000
  Property and equipment, net                                          2,000,000                      19,980,000
  Other assets                                                            73,000                         286,000
                                                                     -----------                     -----------

      Total assets                                                    12,477,000                      42,385,000

Liabilities:
  Accounts payable                                                     1,441,000                       2,247,000
  Bank overdraft                                                         361,000                         508,000
  Accrued compensation                                                   261,000                         766,000
  Accrued expenses                                                       525,000                       1,278,000
  Long-term debt                                                          16,000                       1,836,000
                                                                     -----------                     -----------

      Total liabilities                                                2,604,000                       6,635,000
                                                                     -----------                     -----------

        Net assets held for sale                                     $ 9,873,000                     $35,750,000
                                                                     ===========                     ===========
</TABLE>

     The effect of not  depreciating  net assets held for sale was $3.1  million
     and $0 in 1998 and 1997, respectively. The Company anticipates disposing of
     these net assets during 1999.

     The following  represents the results of operations  (including  impairment
     charges) of the above noted  entities for the years ended December 31, 1998
     and 1997, respectively:

<TABLE>
<CAPTION>

                                                                     1998                            1997
<S>                                                                  <C>                             <C> 

Net sales                                                            $ 38,990,000                    $ 49,931,000

Net loss                                                              (16,577,000)                    (86,357,000)

Net loss per share - Basic and Diluted                                      (0.41)                          (2.20)
</TABLE>

     ACQUISITIONS

     On August  30,  1996,  the  Company  merged  with  Microtek  Medical,  Inc.
     ("Microtek"),  a manufacturer  and marketer of a broad range of medical and
     surgical supplies, and, in connection therewith, issued 7,722,965 shares of
     common stock for all of Microtek's  outstanding common stock. Costs related
     to the merger of $3,372,000 were charged to expense  primarily in the third
     quarter  of fiscal  1996.  The  merger  was  accounted  for as a pooling of
     interests and,  accordingly,  the Company's financial  statements have been
     restated to include the results of Microtek for all periods  presented.  In
     conjunction  with the merger,  certain stock options  issued to officers of
     Microtek became fully vested,  and,  accordingly,  $500,000 of compensation
     expense  related to this  vesting  was  recognized  as  additional  paid-in
     capital.  Combined and separate results of the Company and Microtek for the
     periods prior to the merger are as follows:

<TABLE>
<CAPTION>
                                                    ISOLYSER         MICROTEK       ELIMINATIONS        COMBINED

<S>                                                 <C>              <C>            <C>                 <C>
Nine months ended September 30, 1996
  Net sales                                         $93,886          $30,516        $(804)              $123,598
  Extraordinary item                                   (292)            (283)                               (575)
  Net income (loss)                                  (6,406)               2                              (6,404)

</TABLE>

     Note: All eliminations are related to intercompany sales and purchases.

     In connection  with the merger,  Microtek  changed its fiscal year-end from
     November 30 to December 31, which conforms to Isolyser's  fiscal  year-end.
     Microtek's  separate  results  for  fiscal  1996  have been  restated  to a
     December 31 year-end.

     On April 28, 1996, the Company acquired  substantially all of the assets of
     Venodyne,  a manufacturer and marketer of medical products,  for $4,000,000
     in cash financed by Microtek's  credit facility,  a $1,750,000 note payable
     (Note 5), and additional  consideration not to exceed $1,000,000,  based on
     sales of  certain of  Venodyne's  products,  through  April  1999.  Through
     December  31, 1998,  $798,000 in  additional  consideration  has been paid.
     Goodwill  arising  from  this  acquisition  is being  amortized  using  the
     straight-line method over 25 years. This acquisition has been accounted for
     using the purchase  method of accounting.  The  consolidated  statements of
     operations  include the operations of this business  since its  acquisition
     date.

     The following unaudited pro forma information for 1996 gives effect to this
     acquisition as if it had occurred on January 1, 1996:
<TABLE>
<CAPTION>
                                                                                                       1996

<S>                                                                                                    <C>         
Net sales                                                                                              $166,492,000

Net loss                                                                                                (20,697,000)

Net loss per share - Basic and Diluted                                                                        (0.53)
</TABLE>

     The pro forma consolidated information is not necessarily indicative of the
     results  that would have been  reported had such  acquisitions  occurred on
     such dates, nor is it indicative of the Company's future operations.

3.   IMPAIRMENT LOSS AND RESTRUCTURING CHARGE

     IMPAIRMENT LOSS

     During the fourth  quarter of 1997,  the Company  determined  that its Orex
     manufacturing  facilities  in  Arden  and  Charlotte,  North  Carolina  and
     Abbeville,  South  Carolina and its White Knight  subsidiary  were impaired
     based on analyses of  undiscounted  future  operating cash flows from these
     entities.  As a result,  the  Company  recorded  the  following  impairment
     charges to adjust the carrying  values of such entities to their  estimated
     fair market values based on appraisals and/or analyses of discounted future
     operating cash flows from these entities:

     Write-down of property and equipment                            $34,516,000
     Write-down of intangible assets                                  22,794,000
                                                                     -----------
                                                                     $57,310,000
                                                                     ===========

     In  conjunction  with the 1998  disposition  of the Company's  White Knight
     industrial and Struble and Moffit  divisions (Note 2), the Company recorded
     additional impairment and other charges totaling $7.0 million to adjust the
     carrying  values of the net assets to their fair  market  value  based upon
     actual consideration received. The following charges were recorded:

     Write-down of inventory (1)                                      $  900,000
     Write-down of accounts receivable (2)                               300,000
     Write-down of property and equipment (3)                          5,800,000
                                                                      ----------
                                                                      $7,000,000
                                                                     ===========

     (1)  Included in cost of goods sold 

     (2) Included in selling,  general and administrative  expenses 

     (3) Included in impairment loss


     In  December,  1998,  based  upon  revised  estimated  consideration  to be
     received  from the  disposition  of the  remainder  of White Knight and the
     Company's  former  corporate  office,  the Company  recorded an  additional
     impairment loss of $1.6 million.

     RESTRUCTURING CHARGES

     During 1996, the Company  approved a plan to consolidate  and or dispose of
     its noncore  businesses  and to consolidate  certain of its  administrative
     functions and services (the "Restructuring"). As part of the Restructuring,
     the Company recorded the following charges:

     Write-down of intangible assets                                  $2,623,000
     Employee severance                                                1,113,000
     Other                                                               675,000
                                                                      ----------
                                                                      $4,411,000
                                                                     ===========

     In conjunction with the  Restructuring,  the Company recorded an impairment
     loss of $2,623,000 relating to valuation  adjustments on certain intangible
     assets of the Company's  noncore  businesses to be sold. As a result of the
     restructuring,  certain  long-lived  assets  of its  Safewaste  subsidiary,
     primarily  equipment,  with a carrying  value of $1,642,000 at December 31,
     1996 were classified as held for sale. During 1997, the Company  determined
     that this equipment  would be held for use and,  accordingly,  reclassified
     this  equipment  into  property and equipment in the  consolidated  balance
     sheet.  In  conjunction  with the August 11, 1998  disposition of Arden and
     Abbeville, the Company disposed of this equipment (Note 2).

4.   INVENTORIES

     Inventories are summarized by major classification at December 31, 1998 and
     1997 as follows:

                                                       1998          1997

     Raw materials                                     $16,959,000   $24,121,000
     Work-in-process                                     1,747,000     4,456,000
     Finished goods                                     21,864,000    25,901,000
                                                       -----------   -----------
                                                        40,570,000    54,478,000
     Less reserves for slow moving and
       obsolete inventory                               16,923,000    22,411,000
                                                       -----------   -----------

                                                       $23,647,000   $32,067,000
                                                       ===========   ===========


     At December 31, 1998 and 1997,  the Company's LIFO inventory is included as
     a component of net assets held for sale.

     At  December  31,  1998 and  1997,  net  OREX  inventory  is  approximately
     $4,920,000 and $7,500,000, respectively. 

5.   LONG-TERM DEBT

     The Credit Agreement

     In  conjunction  with the August 30,  1996  Microtek  merger,  the  Company
     replaced its existing $24,500,000 Isolyser credit agreement and $17,000,000
     Microtek credit  agreement with a $45,000,000  credit  agreement as amended
     through  March 20, 1998  between the  Company and a Bank,  consisting  of a
     $30,000,000  revolving  credit  facility  through  August  31,  1999  and a
     $15,000,000  term loan facility (the "Credit  Agreement").  In  conjunction
     with this  replacement,  the  Company  recorded  an  extraordinary  loss of
     $457,000  in  1996,  net  of a tax  benefit  of  $332,000  relating  to the
     extinguishment of the former credit agreements

     In  conjunction  with  the   dispositions   (Note  2)  the  Company  repaid
     outstanding  borrowings  under the term loan  facility  plus  interest  and
     terminated  such  facility  and  repaid a portion of the  revolving  credit
     facility,  plus  interest.  Outstanding  borrowings  under  the  term  loan
     facility were $12,388,000 at December 31, 1997.

     The Credit Agreement contains certain restrictive covenants,  including the
     maintenance of certain financial ratios,  earnings before interest,  taxes,
     depreciation  and  amortization  ("EBITDA"),  and  net  worth,  and  places
     limitations  on  acquisitions,   dispositions,  capital  expenditures,  and
     additional  indebtedness.  The  Company  also is not  permitted  to pay any
     dividends. At December 31, 1998, the Company was not in compliance with the
     EBITDA and net worth covenants and due to the pending sale of the Company's
     former  corporate  office  (Note  2) will  not be in  compliance  with  the
     disposition covenant. These existing covenant violations were waived by the
     Bank on March 22, 1999.

     In connection  with the waiver of these covenant  violations,  the Bank and
     the Company amended the Credit Agreement to extend the maturity date of the
     revolving  credit  facility to June 30, 2000 and revise  certain  covenants
     including  certain of the financial ratios,  EBITDA,  net worth and capital
     expenditure.  Additionally,  the Company is required to reduce the December
     31, 1998  outstanding  revolving credit facility balance by $8.0 million by
     September 30, 1999.

     As amended, borrowings under the revolving credit facility are based on the
     lesser of a percentage  of eligible  accounts  receivable  and inventory or
     $28,000,000 less any outstanding  letters of credit issued under the Credit
     Agreement.  Current additional borrowing availability under the facility at
     December  31,  1998  was $2,  254,000.  Revolving  credit  borrowings  bear
     interest,  at the Company's option, at either the Alternate Base Rate, plus
     an Interest Margin as defined ("Interest Margin") or LIBOR plus an Interest
     Margin  (9.0% at  December  31,  1998).  Outstanding  borrowings  under the
     revolving  credit facility were $23,119,000 and $24,274,000 at December 31,
     1998 and 1997, respectively.

     The Credit  Agreement  provides  for the  issuance of up to  $3,000,000  in
     letters of credit.  Outstanding letters of credit at December 31, 1998 were
     $97,000.  The Credit Agreement also provides for a fee of .25% per annum on
     the unused commitment,  an annual collateral monitoring fee of $50,000, and
     an outstanding  letter of credit fee of up to 2% per annum.  The Company is
     also subject to prepayment  penalties  through August,  1999 equal to 1% of
     the amount of the aggregate  commitment  terminated or reduced, as defined.
     Borrowings under the Credit Agreement are  collateralized  by the Company's
     accounts  receivable,   inventory,  property  and  equipment,  and  general
     intangibles, as defined, and are guaranteed by the Company.

     Other Long-Term Debt

     As a result of the Microtek merger,  the Company is obligated under certain
     long-term notes payable, relating primarily to Microtek acquisitions, which
     aggregated  $3,051,000  and  $4,051,000  at  December  31,  1998 and  1997,
     respectively.  These  obligations bear interest at rates ranging from 6.09%
     to 9.5% and mature  through  November 2000.  Two of the  acquisition  notes
     payable  aggregating  $2,760,000  and  $3,490,000  at December 31, 1998 and
     1997, respectively, are subordinated to the Credit Agreement.

     As a result of the White Knight acquisition, the Company is obligated under
     certain  long-term  notes  payable  and  capital  leases  which  aggregated
     $1,836,000  at December 31, 1997,  and were  included as a component of net
     assets held for sale. One of these obligations  related to a $1,284,000 7 %
     note payable to a customer to be settled by trade  discounts to be received
     on purchases of White Knight products through  January,  2000 at which time
     the note payable and any accrued  interest  terminates.  During 1996,  this
     customer was acquired by a competitor  of the Company and has  subsequently
     discontinued its purchases of White Knight  products.  The Company believes
     that this  customer  will no longer  purchase  White Knight  products  and,
     accordingly, recorded an extraordinary gain of $1,404,000 in 1998, relating
     to the  extinguishment of this note payable plus accrued interest.  Another
     of these  obligations  relates to a $415,000 8% note payable due in August,
     1999.  The  remaining  $26,000  relates to capital  lease  obligations  due
     through August 2002, and are included as a component of net assets held for
     sale at December 31, 1998.

     During 1998 and 1997 the Company acquired  certain  equipment under capital
     leases  aggregating  $277,000  and  $243,000 at December 31, 1998 and 1997,
     respectively.

     At December 31, 1998,  aggregate  maturities of long-term  debt,  including
     $26,000 as a  component  of net assets  held for sale and amounts due under
     capital leases, are summarized below:

     1999                                                            $ 9,405,000
     2000                                                             18,325,000
     2001                                                                537,000
     2002                                                                520,000
                                                                     -----------
                                                                     $28,787,000
                                                                     ===========

     The  carrying  value  of  long-term  debt at  December  31,  1998  and 1997
     approximates  fair value  based on interest  rates that are  believed to be
     available  to the  Company  for debt  with  similar  prepayment  provisions
     provided for in the existing debt agreements.

6.   LEASES

     The  Company  leases  office,  manufacturing,   and  warehouse  space,  and
     equipment  under  operating lease  agreements  expiring  through 2004. Rent
     expense was $2,849,000, $2,595,000, and $2,549,000 in 1998, 1997, and 1996,
     respectively.  At December 31, 1998,  minimum future rental  payments under
     these leases are as follows:

     1999                                                             $2,309,000
     2000                                                              1,996,000
     2001                                                              1,840,000
     2002                                                              1,510,000
     2003                                                              1,284,000
     Thereafter                                                          579,000
                                                                      ----------
      Total minimum payments                                          $9,518,000
                                                                     ===========

     The  Company   may,  at  its   option,   extend   certain  of  its  office,
     manufacturing, and warehouse space lease terms through various dates.

7.   INCOME TAXES

     The income tax provision (benefit) is summarized as follows:

<PAGE>

<TABLE>
<CAPTION>

                                                                          1998            1997             1996
<S>                                                                       <C>             <C>              <C>

Current:
  Federal                                                                                                  $   349,000
  State                                                                                   $ 80,001              67,000
  Foreign                                                                 $540,227         274,330             179,000
                                                                          --------        --------         -----------
                                                                           540,277         354,331             595,000
Deferred:
  Federal                                                                                                   (1,039,000)
  State                                                                                                       (195,000)
                                                                                                            (1,234,000)

Income tax benefit related to extraordinary item                                                              (332,000)
                                                                          --------        --------          -----------

      Total income tax provision (benefit)                                $540,227        $354,331         $  (971,000)
                                                                          ========        ========         ===========
</TABLE>


     The income tax provision (benefit) allocated to continuing operations using
     the federal statutory tax rate differs from the actual income tax provision
     (benefit) as follows:
<TABLE>
<CAPTION>

                                                                             DECEMBER 31,
                                          ------------------------------------------------------------------------------------
                                                       1998               1997                          1996
                                          ----------------------------------------------------------------------------------
<S>                                       <C>               <C>         <C>              <C>        <C>            <C>

Federal statutory rate                    $(6,017,000)        (34)%     $(31,807,000)      (34)%    $(7,016,000)      (34)%
Items not deductible for tax
  purposes, primarily
  goodwill and merger costs                   365,000            2%        8,595,000          9%      2,889,000         14%
Other, net                                    159,000            1%          (12,000)         -%        124,000          1%   
Valuation allowance                         6,033,000           34%       23,578,000         25%      3,372,000         16%
                                          -----------       ------      ------------     -------    -----------    ======= 

                                             $540,000            3%     $    354,000          -%    $(  639,000)      ( 3)%
                                          ===========       ======      ============     =======    ===========    =======
</TABLE>

     Deferred income taxes as of December 31, 1998 and 1997 are as follows:

<PAGE>

<TABLE>
<CAPTION>

                                                                     1998                          1997
<S>                                                                <C>                           <C>

Deferred income tax assets (liabilities):
  Allowance for doubtful accounts                                  $     361,000                  $    346,000
  Inventory                                                            8,305,000                    10,367,000
  Accrued expenses                                                       753,000                     1,210,000
  Valuation allowance                                                 (9,419,000)                  (11,923,000)
                                                                     -----------                   -----------

      Net deferred income taxes - current

Operating loss carryforward                                           26,415,000                    15,506,000
Capital loss carryforward                                                230,000                       230,000
Intangible assets                                                        177,000                     1,284,000
Property and equipment                                                 1,632,000                     3,931,000
Credit carryforward                                                      221,000                       152,000
Accrued expenses                                                       3,301,000                     2,893,000
Other                                                                    122,000                       122,000
Valuation allowance                                                  (32,098,000)                  (24,118,000)
                                                                     -----------                   -----------

      Net deferred income taxes - noncurrent                                   0                             0
                                                                     -----------                   -----------

      Net deferred income taxes                                    $           0                  $          0
                                                                     ===========                   ===========
</TABLE>


     Deferred income taxes reflect the net tax effects of temporary  differences
     between  the  carrying  amount  of assets  and  liabilities  for  financial
     reporting purposes and the amounts used for income tax purposes.

     Gross deferred income tax assets and liabilities equaled $41,517,000 and $0
     respectively, at December 31, 1998 and $36,041,000 and $0, respectively, at
     December 31, 1997.

     During 1996, the Company increased the valuation  allowance with respect to
     deferred tax assets by $5,244,000 to  $5,792,000.  During 1997, the Company
     increased their valuation  allowance by $30,249,000 to $36,041,000.  During
     1998,  the Company  increased  their  valuation  allowance by $5,476,000 to
     $41,517,000.

     At December 31, 1998, the Company has net operating loss  carryforwards  of
     $77,693,000 which expire at various dates through 2018.

8.   COMMITMENTS AND CONTINGENCIES

     The  Company is  involved  in routine  litigation  and  proceedings  in the
     ordinary course of business.  Management  believes that pending  litigation
     matters will not have a material adverse effect on the Company's  financial
     position or results of operations.

     In  conjunction   with  the  August  11,  1998  disposition  of  the  Arden
     manufacturing  facility  (Note  2)  the  Company  entered  into  a  product
     financing arrangement with Thantex whereby the Company agreed to repurchase
     2.6 million pounds of OREX fiber  originally  sold to Thantex for $0.45 per
     pound,  either as fiber or converted  product,  for $0.80 per pound ratably
     over a four year period. Accordingly,  the Company continues to record this
     inventory at historical carrying value and has recorded a liability for the
     repurchase price in the accompanying  financial statements.  The difference
     between  the  repurchase  price and the sale  price to  Thantex  represents
     deferred interest expense which will be recognized on a straight line basis
     over a four year period.

9.   SHAREHOLDERS' EQUITY

     Preferred  Stock - On April 24, 1994,  the Company  authorized,  for future
     issuance  in one or more  series or  classes,  10,000,000  shares of no par
     value preferred stock. On December 19, 1996, the Company  allocated 500,000
     of the authorized  shares to a series of stock  designated as Participating
     Preferred Stock.

     Common Stock and Warrants - In connection with the sale of 1,255,600 shares
     of  common  stock at $3 per share in 1991,  the  Company  issued  currently
     exercisable warrants to purchase, in whole or in part, 83,708 of its common
     shares at $3 per share,  subject to  adjustment  to  prevent  dilution.  In
     September  1995,  warrants to purchase  41,854  shares of common stock were
     exercised. On March 7, 1996, the remaining warrants were exercised.

     Stock  Options - On April 28,  1992,  the Company  adopted the Stock Option
     Plan (the  "Plan")  which,  as amended,  authorizes  the  issuance of up to
     4,800,000  shares of common stock to certain  employees,  consultants,  and
     directors of the Company under incentive and/or nonqualified options and/or
     alternate  rights. An alternate right is defined as the right to receive an
     amount of cash or shares of stock having an aggregate market value equal to
     the  appreciation  in the market value of a stated  number of shares of the
     Company's  common stock from the alternate right grant date to the exercise
     date.  The Plan  Committee  may grant  alternate  rights in tandem  with an
     option,  but the  grantee  must  exercise  either the right or the  option.
     Options and/or rights under the Plan may be granted  through April 27, 2002
     at  prices  not less than  100% of the  market  value at the date of grant.
     Options  and/or rights  become  exercisable  based upon a vesting  schedule
     determined by the Plan Committee and become fully exercisable upon a change
     in  control,  as defined.  Options  expire not more than ten years from the
     date of grant and  alternate  rights  expire at the  discretion of the Plan
     Committee. Through December 31, 1998, no alternate rights had been issued.

     The  Company  has  also  granted  nonqualified  stock  options  to  certain
     employees,  nonemployees,  consultants, and directors to purchase shares of
     the Company's  common stock outside of the Plan.  Options granted expire in
     various amounts through 2001.

     In April 1995,  the Company  adopted a Director  Stock Option  Plan,  which
     authorizes the issuance of up to 30,000 shares of common stock. At December
     31, 1998, currently  exercisable options for 18,000 shares were outstanding
     under this plan.

     A summary of option activity during the three years ended December 31, 1998
     is as follows:


<PAGE>

                                                                WEIGHTED AVERAGE
                                                SHARES            EXERCISE PRICE

Outstanding - December 31, 1995               4,032,999           $   5.60
    Granted                                   1,875,016               7.95
    Exercised                                  (983,165)              3.19
    Canceled                                 (1,111,819)             11.50
                                             ----------           --------

Outstanding - December 31, 1996               3,813,031               5.65
    Granted                                     642,000               4.62
    Exercised                                  (213,705)              3.62
    Canceled                                   (346,022)              6.27
                                             ----------           --------

Outstanding - December 31, 1997               3,895,304               5.54
    Granted                                   2,826,417               2.51
    Exercised
    Canceled                                 (2,841,554)              5.81
                                             ----------           --------

Outstanding - December 31, 1998               3,880,167               3.13
                                             ==========           ========


     On February 25, 1998, the Company  permitted option holders to exchange all
     of their stock  options  having an  exercise  price at or above $3.49 for a
     lesser number of replacement stock options at a new exercise price equal to
     the then current fair market value of a share of Common Stock. The exchange
     program  was  made  available  to all then  current  employees  except  one
     executive  officer.  As a result  1,379,732  options at a  weighted-average
     exercise  price  of $7.13  were  exchanged  for  1,034,662  options  with a
     weighted-average exercise price of $3.37.

     During 1996, the Company repriced  904,000 options with a  weighted-average
     exercise price of $15.32 to $7.125.

     The  following   table   summarizes   information   pertaining  to  options
     outstanding and exercisable at December 31, 1998:

<TABLE>
<CAPTION>
                                                        WEIGHTED
                                                        AVERAGE          WEIGHTED                          WEIGHTED
                                                       REMAINING          AVERAGE                           AVERAGE
RANGE OF                              NUMBER          CONTRACTUAL        EXERCISE          NUMBER          EXERCISE
EXERCISE PRICES                    OUTSTANDING        LIFE (YEARS)         PRICE        EXERCISABLE          PRICE

<S>                                <C>                <C>                <C>            <C>                <C>  

 $0.83 - $3.79                       3,371,366             4.7           $  2.51          2,040,489        $   2.68
   4.00 - 4.60                          38,000             8.0              4.01             12,500            4.04 
   4.64 - 9.00                         386,801             2.6              6.05            371,629            6.03
 13.13 - 18.00                          84,000             2.0             14.40             57,332           14.38
                                                                                
                                   -----------        --------           -------        -----------        --------
                                     3,880,167             4.4              3.13          2,481,950            3.46
                                   ===========        ========           =======        ===========        ========
</TABLE>

     At December  31, 1998 and 1997,  exercisable  options  were  2,481,950  and
     2,969,153,  respectively,  at weighted average exercise prices of $3.46 and
     $5.20, respectively.

     The fair value of options granted in 1998, 1997 and 1996 were $1.48,  $2.44
     and $6.93,  respectively,  using the Black Sholes option pricing model with
     the following assumptions:

                                       1998       1997       1996

     Dividend yield            %       0.00       0.00       0.00
     Expected volatility       %       0.48       0.44       0.54
     Risk free interest rate   %       0.05       0.07       0.06
     Forfeiture rate           %       0.16       0.03       0.03
     Expected life, in years           7.08       6.09       4.05


     In April 1995, the Company adopted an Employee Stock Purchase Plan ("ESPP")
     which  authorizes  the  issuance of up to 300,000  shares of common  stock.
     Under  the  ESPP,  eligible  employees  may  contribute  up to 10% of their
     compensation  toward the  purchase of common  stock at each  year-end.  The
     employee  purchase  price is derived  from a formula  based on fair  market
     value of the Company's common stock.  Through December 31, 1997 the Company
     had issued 189,615 shares under the ESPP.  During 1998 the Company  granted
     the remaining 110,385 rights to purchase shares. Such shares were issued in
     January  1999 and the ESPP was  terminated.  Pro forma  compensation  costs
     associated  with the rights  granted  under the ESPP is estimated  based on
     fair market value. This plan was terminated in December 1998.

     The Company applies APB 25,  Accounting for Stock Issued to Employees,  and
     related  interpretations  in accounting  for its  stock-based  compensation
     plans.  Effective January 1, 1996, the Company adopted the  disclosure-only
     provisions  of SFAS  123,  Accounting  for  Stock-Based  Compensation.  Had
     compensation  cost for the Company's  stock-based  compensation  plans been
     determined  based on the fair value at the grant dates  consistent with the
     method of SFAS 123, the  Company's pro forma net loss and basic and diluted
     net loss per share for 1997,  1996, and 1995 would have been as follows (in
     thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                          1998                     1997                      1996

<S>                                                       <C>                      <C>                       <C>            
     Net loss                                             $ (20,548,436)           $  (94,796,000)           $  (24,577,000)
                                                          ==============           ==============            ==============

     Net loss per share - Basic and Diluted               $       (0.51)           $        (2.41)           $        (0.63)
                                                          =============            ==============            ==============
</TABLE>


     At  December  31, 1998 and 1997,  shares  available  for future  grants are
     829,000 and 857,000 under the Company option plans and ESPP.

     Employee  Stock  Ownership  Plan -  Effective  December  1, 1992,  Microtek
     adopted an Employee Stock  Ownership Plan ("ESOP") to which the Company has
     the option to  contribute  cash or shares of the  Company's  common  stock.
     During 1993, the Company  contributed  16,500 common shares to the ESOP. On
     November 29, 1993, the Company reserved an additional 148,500 common shares
     at $3.64 per share for  issuance  to the  ESOP.  As  consideration  for the
     148,500  reserved  shares,  the ESOP issued a $540,000  purchase  loan (the
     "ESOP  Loan") to the  Company,  payable  in equal  annual  installments  of
     $79,000,  including  interest at 6%  commencing  November 29, 1994.  16,500
     reserved  shares have been released  during each of 1998,  1997,  and 1996,
     resulting  in  compensation  expense of  $27,616,  $39,000,  and  $136,000,
     respectively.  At December 31,  1998,  66,000  common  shares with a market
     value of $70,125 remain unearned under the ESOP.

     The Company's  contributions  to the ESOP each plan year will be determined
     by the Board of Directors provided that for any year in which the ESOP Loan
     remains outstanding,  the contributions by the Company may not be less than
     the  amount  needed  to  provide  the  ESOP  with  sufficient  cash  to pay
     installments  under the ESOP Loan. The Company  contributed  $79,392 to the
     ESOP during each of 1998, 1997, and 1996.

     The unearned  shares reserved for issuance under the ESOP are accounted for
     as a reduction of  shareholders'  equity.  The ESOP Loan is not recorded in
     the accompanying financial statements.

     Shareholder  Rights  Plan - On December  19,  1996,  the Company  adopted a
     shareholder  rights plan under  which one common  stock  purchase  right is
     presently  attached  to and  trades  with  each  outstanding  share  of the
     Company's  common stock.  The rights become  exercisable and  transferable,
     apart from the common stock, ten days after a person or group,  without the
     Company's consent, acquires beneficial ownership of, or the right to obtain
     beneficial  ownership  of,  15% or more of the  Company's  common  stock or
     announces or  commences a tender offer or exchange  offer that could result
     in 15%  ownership.  Once  exercisable,  each right  entitles  the holder to
     purchase one one-hundredth of a share of Participating Preferred Stock at a
     price of $60.00 per one  one-hundredth  of a  Preferred  Share,  subject to
     adjustment to prevent dilution.  The rights have no voting power and, until
     exercised,  no dilutive  effect on net income per common share.  The rights
     expire on December 31, 2006,  and are  redeemable at the  discretion of the
     Board of Directors at $.001 per right.

     If a person  acquires  15%  ownership,  except in an offer  approved by the
     Company under the shareholder rights plan, then each right not owned by the
     acquirer or related  parties will  entitle its holder to  purchase,  at the
     right's exercise price,  common stock or common stock equivalents  having a
     market value immediately prior to the triggering of the right of twice that
     exercise price. In addition,  after an acquirer  obtains 15% ownership,  if
     the Company is involved in certain mergers, business combinations, or asset
     sales, each right not owned by the acquirer or related persons will entitle
     its holder to purchase,  at the right's  exercise  price,  shares of common
     stock  of the  other  party  to  the  transaction  having  a  market  value
     immediately  prior to the  triggering  of the right of twice that  exercise
     price.

     In  September  1997,  the Company  amended its  shareholder  rights plan to
     include a  provision  whereby it may not be  amended  and rights may not be
     redeemed by the Board of Directors for a period of one year or longer.  The
     provision only limits the power of a new Board in those  situations where a
     proxy solicitation is used to evade protections afforded by the shareholder
     rights plan. A replacement Board retains the ability to review and act upon
     competing acquisition proposals.

10.  CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE

     In November  1997,  the  Emerging  Issues Task Force  ("EITF")  issued EITF
     97-13,  Accounting  for Costs  Incurred  in  Connection  with a  Consulting
     Contract or an Internal  Process that Combines  Process  Reengineering  and
     Information  Technology  Transformation,  which  requires  that the cost of
     business  process  reengineering  activities  that are part of a project to
     acquire,   develop  or  implement  internal  use  software,   whether  done
     internally or by third parties,  be expensed as incurred.  Previously,  the
     Company capitalized these costs as system development costs.

     The  change,  effective  in the  fourth  quarter  of  1997,  resulted  in a
     cumulative  charge of $800,000,  net of tax of $0. No  restatement of prior
     year financial statements is required, and the effect of this change on the
     current year and prior year quarters is not material.

11.  SIGNIFICANT CUSTOMERS AND CERTAIN CONCENTRATIONS

     The Company had 22%,  20%, and 17% of the  Company's  sales to one customer
     for the years ended December 31, 1998,  1997, and 1996,  respectively,  and
     accounts  receivable  from this  customer of  $2,472,000,  $2,349,000,  and
     $2,688,000 at December 31, 1998, 1997, and 1996, respectively.

     Included in the Company's  consolidated  balance sheet at December 31, 1998
     are the net assets of the Company's manufacturing facilities located in the
     United Kingdom, Mexico, and the Dominican Republic, which total $6,814,000.
     Only the  manufacturing  facility in the United  Kingdom sells  products to
     external  customers.   Sales  from  the  United  Kingdom  were  $4,460,000,
     $4,471,000, and $5,396,000 in 1998, 1997, and 1996, respectively.

     At December 31, 1998,  approximately  13% of the  Company's  labor force is
     covered under three collective bargaining agreements,  none of which expire
     within one year.

12.  RETIREMENT PLANS

     The Company maintains a 401(k) retirement plan covering  employees who meet
     certain age and length of service  requirements,  as  defined.  The Company
     matches a portion of employee  contributions to the plans either in cash or
     shares of the  Company's  common stock.  Vesting in the Company's  matching
     contributions  is  based  on  years  of  continuous  service.  The  Company
     contributed $501,000,  $510,000, and $140,000, and to the plan during 1998,
     1997, and 1996, respectively.

13.  UNAUDITED QUARTERLY FINANCIAL INFORMATION (DOLLARS IN THOUSANDS, EXCEPT PER
     SHARE DATA)

<PAGE>

<TABLE>
<CAPTION>

Year Ended                                                                   Quarter
                                           -----------------------------------------------------------------------------
DECEMBER 31,                                      FIRST              SECOND              THIRD             FOURTH

<S>                                        <C>                       <C>                 <C>               <C>           
1998
  Net sales                                $      41,230             $    38,874         $   36,112        $    32,610
  Gross profit                                    10,642                   8,742 (1)          9,973              8,350
                                                                                                            
  Loss before extraordinary
    items                                         (1,287)                 (9,260)(2)         (2,056)            (7,037) (3)
                                                                                                         
  Net loss                                        (1,287)                 (9,260)            (2,056)            (5,633) (4)
                                                                                                         

  Net loss per common share -
    Basic & Diluted                                (0.03)                  (0.23)             (0.05)             (0.15)
                                                                                              
1997
  Net sales                                       40,003                  42,434             41,877             35,626
                                                                                             
  Gross profit                                     9,157                   9,472             (4,615) (5)         3,832
                                                                                                         
  Loss before cumulative effect of
    change in accounting principle                (3,910)                 (3,566)           (17,177)          (68,450) (6)
  Net loss                                        (3,910)                 (3,566)           (17,177)          (69,250) (7)

  Net loss per common share -
    Basic & Diluted                                (0.10)                  (0.09)             (0.44)            (1.76)
    

</TABLE>

1    Includes $900,000 of inventory write-downs.

2    Includes $6.5 million of impairment and other charges (Note 3).

3    Includes $2.1 million of impairment charges (Note 3).

4    Includes an  extraordinary  gain of $1.4 million net of tax of $0, relating
     to the extinguishment of debt (Note 5).

5    Includes   $13.0   million  of  excess  and/or   obsolete  OREX   inventory
     write-downs.

6    Includes $57.3 million of impairment charges (Note 3).

7    Includes a cumulative charge of $800,000, net of tax of $0, relating to the
     implementation of EITF 97-13 (Note 10).


<PAGE>

<TABLE>
<CAPTION>

                         SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
- -------------------------------------------------------------------------------------------------------------------------


                                                         CHARGED TO
                                        BALANCE AT        COSTS AND       CHARGED TO
                                        BEGINNING      (REVERSED FROM)     EXPENSES      DEDUCTIONS       BALANCE AT
             DESCRIPTION                OF PERIOD         EXPENSES         (NOTE 1)       (NOTE 2)       END OF PERIOD

<S>                                     <C>            <C>                <C>            <C>             <C>
YEAR ENDED DECEMBER 31, 1996:
Allowance for doubtful trade accounts
  receivable                            $ 1,175,587    $   145,092        $  381,390     $         -     $  1,702,069
                                        ===========    ===========        ==========     ===========     ============

Reserve for obsolete and slow-moving
  inventories                           $   612,597    $ 9,479,426        $        -     $   (51,180)    $ 10,040,843
                                        ===========    ===========        ==========     ===========     ============
                                                              -             
YEAR ENDED DECEMBER 31, 1997:
Allowance for doubtful trade accounts
  receivable                            $ 1,702,069    $   375,442        $        -     $  (227,419)    $  1,850,092
                                        ===========    ===========        ==========     ===========     ============

Reserve for obsolete and slow-moving
  inventories                           $10,040,843    $14,694,250        $        -     $ 1,197,778     $ 23,537,315
                                        ===========    ===========        ==========     ===========     ============

YEAR ENDED DECEMBER 31, 1998:
Allowance for doubtful trade accounts
  receivable                            $ 1,850,092    $   290,647        $        -     $   322,790     $  1,817,949
                                        ===========    ===========        ==========     ===========     ============

Reserve for obsolete and slow-moving
  inventories                           $23,537,315    $    43,215        $        -     $ 5,593,201     $ 17,987,329
                                        ===========    ===========        ==========     ===========     ============
</TABLE>


          Note 1:  Represents  allowance for doubtful  accounts and reserves for
     slow-moving  and obsolete  inventories  of acquired  businesses  at date of
     acquisition.

          Note 2:  "Deductions"  represent amounts written off during the period
     less recoveries of amounts previously written off.

          Note 3: Allowance for doubtful accounts include amounts  classified as
     net assets held for sale.


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