HAUPPAUGE DIGITAL INC
10KSB, 1998-12-29
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: UNITED ASSET STRATEGY FUND INC, 24F-2NT, 1998-12-29
Next: WHAT A WORLD INC/DE/, 8-K, 1998-12-29



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-KSB
(Mark One)

(x)  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE ACT OF
     1934

                  For the fiscal year ended September 30, 1998
                ------------------------------------------------

(  ) TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

                      For the transition period from                 to   

                         Commission file number 1-13550

                             HAUPPAGE DIGITAL, INC.
                 (Name of small business issuer in its charter)

                Delaware                          11-3227864           
 (State or other jurisdiction of              (I.R.S Employer
  incorporation or organization)              Identification No.)

                    91 Cabot Court, Hauppauge, New York 11788
               (Address of principal executive offices) (Zip Code)

Issuer's telephone number    (516) 434-1600                                   

Securities registered pursuant to Section 12 (b) of the Act:

         None

Securities registered pursuant to Section 12 (g) of the Act:

         $.01 par value Common Stock

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









<PAGE>



Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure  will 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-KSB or any
amendment to this Form 10-KSB: [ ]

State registrant's revenues for its most recent fiscal year:  $38,757,443

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant as of December 18, 1998 was approximately $29,788,038. Non-affiliates
include all shareholders  other than officers,  directors and 5% shareholders of
the Company.  Market value is based upon the price of the Common Stock as of the
close of  business on December 18, 1998 which was $9.00 per share as reported by
NASDAQ.

As of December 18, 1998,  the number of shares  outstanding  of the Common Stock
was 4,304,202 shares (exclusive of treasury shares).

                       DOCUMENTS INCORPORATED BY REFERENCE

Part III which  includes Item 9 (Directors,  Executive  Officers,  Promoters and
Control  Persons;  Compliance  with Section 16(a) of the Exchange Act),  Item 10
(Executive  Compensation),  Item 11 (Security  Ownership  of Certain  Beneficial
Owners  and  Management),   and  Item  12  (Certain  Relationships  and  Related
Transactions)  will be incorporated in the Company's Proxy Statement to be filed
within 120 days of September 30, 1998 and are incorporated herein by reference.








<PAGE>



                                     PART I

                           Forward Looking Statements

     From time to time,  information  provided by Hauppauge  Digital,  Inc. (the
"Company"),  statements  made by its  employees or  information  provided in its
Securities  and Exchange  Commission  filings,  including , without  limitation,
information   contained  in  this  Form  10-KSB,  may  contain  forward  looking
information.  The Company's  actual future  results may differ  materially  from
those  projections or statements made in such forward  looking  information as a
result of various  risks and  uncertainties,  including but not limited to rapid
changes in technology, lack of funds for research and development,  competition,
proprietary  patents  and rights of  others,  loss of major  customers,  loss of
sources of supply for its digital video processing  chips,  non-availability  of
management,  government  regulation,  currency fluctuations and the inability of
the Company to profitably  sell its products.  The market price of the Company's
common  stock  may be  volatile  at  times in  response  to  fluctuation  in the
Company's quarterly operating results,  changes in analysts' earnings estimates,
market conditions in the computer hardware industry, seasonality of the business
cycle, as well as general conditions and other factors external to the Company.

ITEM 1.   DESCRIPTION OF BUSINESS
- -------   -----------------------

(a)      Business Development.

     Since 1992,  the  Company has been  engaged  primarily  in the  business of
designing,   manufacturing  and  marketing  TV  tuner,   digital  video,   video
conferencing  and video capture boards for PC's. The Company's  WinTV(R)products
are used for  watching  TV in a  resizable  window  on a PC's  VGA  screen;  its
VideoWizard  products are used to capture and edit videotapes digitally on a PC;
the Impact HKB boards, are used by OEM's (Original Equipment  Manufacturers) for
PC-based video display and Internet  video  conferencing  applications;  and the
Company's  VideoTalk products are used by consumers to video conference over the
Internet.

         The  Company  markets  its  products  through  distributors,   computer
retailers and OEMs. Distributors typically stock and sell the products to retail
stores  and  value  added  resellers.  Computer  retailers  typically  stock the
products on their shelves and sell them to end users for  installation  in their
own PCs,  while OEMs  typically  purchase  TV and video  conferencing  boards to
incorporate  them into  multimedia  PC's,  which are then ultimately sold to end
users.

     The Company was incorporated in the state of Delaware on August 2, 1994 and
has two wholly owned  subsidiaries,  Hauppauge  Computer Works,  Inc., which was
incorporated in the state of New York on December 14, 1982, and HCW Distributing
Corp.,  which was  incorporated  in the state of New York on September 13, 1984.
Hauppauge  Computer Works,  Inc. is the owner of all the  outstanding  shares of
Hauppauge Computer Works, GmbH, a German corporation,  responsible for directing
European  marketing  efforts,  and is the owner of all the outstanding shares of
Hauppauge  Computer  Works,  LTD, a Virgin Islands  corporation  responsible for
handling sales outside of the United States.  Hauppauge  Computer Works, GMBH is
the owner of all the outstanding shares of Hauppauge Computer Works Ltd. U.K., a
British  corporation.  All references herein to the Company include the Company,
its  two  wholly  owned  subsidiaries  and  their  subsidiaries.  The  Company's
executive offices are located at 91 Cabot Court, Hauppauge,  New York 11788, its
telephone  number at that address is (516) 434-1600 and its Internet  address is
http://www.hauppauge.com.

(b)      Business

Products

         History of the WinTV(R) Line:

         WinTV(R) boards are designed so that a PC user can watch  television in
a resizable  window on a PC video  monitor  during  normal  computer  use.  This
activity  requires  a board that plugs  into a PC,  and  operating  software  to
control functions such as channel change,  volume adjustment,  freeze frame, and
channel  scan.  All  hardware  functions  required,  such as  video  digitizing,
windowing,  color space  conversion  and chroma  keying,  are  performed  on the
WinTV(R)  board and do not  affect  the  operation  of the PC.  WinTV(R)  boards
include audio  functions so that sound can be heard while  watching TV or video.
WinTV(R)  board's  audio  output can be connected to speakers or to a PC's sound
card.

<PAGE>

         Three  generations  of WinTV(R)  boards have evolved  since the Company
introduced the product in 1992.

         The First Generation:

         Developed  during 1991 and  introduced to the market in 1992, the first
WinTV(R) boards brought TV-in -a-window to Microsoft Windows-based desktop PC's.
The first  generation  WinTV(R)  put the TV image on the PC screen using a video
overlay technique called "chroma keying".  This technique  required a connection
to a PC's VGA board through a  hard-fastened  cable called a "feature  connector
cable".

         The WinTV(R)  models 01 and 02, as this first  generation  were called,
plugged into a PC's 16-bit ISA expansion  bus and typically  were limited to the
lower  screen   resolutions  of  640x480  and  800x600.   But  even  with  these
limitations,  PC users could watch  television in a resizable window on their PC
screen. Initial customers were mostly professional PC users who spent many hours
on their  PC's and who found  having  television  in a window  on their  desktop
useful and entertaining. An example were PC users involved in financial markets,
who needed to be able to see stock market  related TV shows while they worked on
their PC's.

         Shortly after the  introduction  of the WinTV(R)  model 02, the Company
developed  a  digital  video  movie  capture  capability.  Digital  video  movie
capturing was used to store  (subject to system  limitations)  several  seconds,
minutes or even hours of digitized  video images from  television (or optionally
an external VCR or camcorder)  captured by the WinTV(R) board onto the PC's hard
disk.  This  capability  was based on a new (at the time)  Microsoft  technology
called  "Video for  Windows".  It opened the WinTV(R)  board to new uses such as
electronic  videotape  editing,  multimedia  presentations,  and the  electronic
recording and playback of TV shows.  The first generation of digital video movie
capturing had limitations  though,  in video image size, frame rate and the file
size of the stored digital movie.

     Also  during the early  marketing  of the  WinTV(R)  model 02, the  Company
started to develop an ability to extract  broadcast data from the portion of the
TV signal called the vertical blanking  interval ("VBI").  This allows reception
of digital text that is transmitted  along with live television.  Broadcast data
was widely used in European TV sets in a system called  "Teletext".  Examples of
Teletext data  transmitted by TV stations  include weather  information,  travel
schedules,  stock market data and home shopping  services.  In 1993, the Company
introduced its first boards into Europe which included  Teletext data reception,
and these quickly became popular models.  Since that time, the Company has added
Teletext  reception to all models for Europe,  and undertaken the improvement of
software for the display and  manipulation  of Teletext data. The development of
Teletext  reception  resulted in proprietary  software (the  Company's  "VTPlus"
software) with a rich set of  capabilities,  not otherwise  available when using
Teletext on a TV set in Europe.

         



<PAGE>

        The Second Generation:

        The chroma keying video overlay  technique used in the first  generation
WinTV(R)  created  installation  difficulties.  Many  consumers  had  difficulty
installing  the  "feature  connector  cable".  Accordingly,  in 1993 the Company
started to develop a technology  which would not require an internal  connection
to the VGA card.

        In 1993,  the  Company  invented a  technique  called  SmartLock,  which
eliminated  the need  for a  "feature  connector  cable".  In 1994  the  Company
introduced  its  "WinTV(R)-Celebrity"  line of TV  tuner  boards  based  on this
SmartLock  technology.  Though this generation was still based on the 16-bit ISA
bus, consumers were no longer required to attach an internal cable and therefore
installation was easier and customer satisfaction improved.

        In 1995,  the  Company  used  SmartLock  technology  in another  line of
WinTV(R)  boards,  the  WinTV(R)-CinemaPro.   The  WinTV(R)-CinemaPro  was  less
expensive  than the Celebrity due to the use of video image  compression,  which
reduced the cost of the memory on the WinTV(R) board, and had better performance
for digital video movie capture.  The CinemaPro is still widely used in high end
WindowsNT systems in 1998.

        However, believing that mass consumer acceptance of TV-in-a-PC would not
happen until retail prices  dropped  below $100,  the Company in 1995 started to
develop a low cost line of TV tuner boards.




<PAGE>



         The Third Generation:

         In June of 1996, the Company introduced the WinCast/TV line (sold under
the name "WinTV(R)-pci"  outside of the U.S.) of TV tuner boards for PC's. These
boards were developed to replace the relatively  expensive  SmartLock  circuitry
and the memory  required on the  WinTV(R)-Celebrity  and CinemaPro  boards.  The
WinCast/TV uses a technique called "PCI Push" and was designed to be used in the
emerging Intel Pentium  market,  which was  relatively new at the time.  Pentium
based PC's have a relatively new type of system  expansion  bus,  called the PCI
bus, which allows data to be moved at a much higher rate then the older ISA bus,
which the previous  WinTV(R)  generations used. The PCI Push technique moves the
video image 30 times per second (in Europe the image is moved 25 times a second)
over the PCI bus.

         In addition to being less expensive to manufacture,  the WinCast/TV has
higher digital video movie capture  performance  than the previous  generations,
capturing video at up to 30 quarter-screen  frames per second.  With this higher
performance  capture  capability,   the  WinCast/TV  found  new  uses  in  video
conferencing, video surveillance and Internet streaming video applications.

         Current Products:

         WinCast/TV and WinTV(R)-pci Models:

     WinCast/TV boards enable a user to bring TV and broadcast data to a PC. The
WinCast/TV has a 125-channel  cable-ready  TV tuner with automatic  channel scan
and a video digitizer.  The video digitizer allows the user to capture still and
motion video images to a hard disk, creating high impact  presentations,  and to
video  conference  over the Internet  (using the supplied  Microsoft  NetMeeting
software).  In the U.S.,  the WinCast/TV  boards can be used to receive  Intel's
Intercast(TM)  data broadcasts,  receiving  Intercast(TM)  Web pages in a window
alongside the live TV window. They can also receive WaveTop data broadcasts.  In
Europe,  these boards can be used to receive Teletext broadcasts and, in Germany
since  early  1998,  Intercast  information.  Teletext,  Intercast,  WaveTop and
several newer services are all forms of data broadcasting.  The Company believes
that,  due to the capability of its products to receive  digital  information in
PC's, data broadcasting represents a key growth opportunity for the Company.

         The WinCast/TV and WinTV(R)-primio (so named in Europe) are low cost TV
receivers, which have all features mentioned above. They have mono audio.

     The WinCast/TV-dbx model offers high quality dbx-TV(R) stereo decoding, and
is used  primarily  in the U.S.  dbx-TV(R)  is a  registered  trademark  of THAT
Corp.

         The  WinTV(R)-pci  offers high quality NICAM stereo audio,  and is used
primarily in Europe.

         The WinCast/TV  radio board has all the features of the  WinCast/TV-dbx
and WinTV(R)- pci stereo models, in addition to an FM stereo radio tuner.  There
are models for the U.S. market and Europe.

         WinTV(R)-CinemaPro:

     The  WinTV(R)-CinemaPro  board ("CinemaPro") was introduced in 1995. Due to
its lower  manufacturing  costs,  the  CinemaPro  has  essentially  replaced its
predecessor,  the WinTV(R)  Celebrity.  The CinemaPro is a high-end solution for
financial  service  customers as well as distribution and retail  channels.  The
CinemaPro is normally  equipped with a cable ready tuner, and uses the Company's
proprietary SmartLock technology.  The SmartLock feature allows synchronizing of
the WinTV(R) video to the VGA display,  eliminating  connection problems between
the VGA card and the WinTV(R) board.

         VideoWizard-pci:

         VideoWizard-pci  boards  digitize  full  frame  live video from a video
camera or VCR and store it to the hard disk so that it can be digitally  edited
on a PC.  VideoWizard-pci  boards use  Motion-JPEG  compression  technology that
increases  performance  and reduces the storage space required for digital video
clips.  The  compression  technology  allows  the board to capture 60 fields per
second,  resulting  in more  accurate  frame-by-frame  video  editing  and  more
realistic video  playback.  The  VideoWizard-pci  can also play back full screen
video clips from a hard disk,  which can be recorded on tape or  displayed  on a
video monitor.

         The  VideoWizard-pci  was designed to be used to edit home video tapes,
and to add flair to home videos. The  VideoWizard-pci is also used for corporate
marketing  communication  departments,  training  video  developers,  trade show
demonstration creators, video hobbyists, CD- ROM title producers and creators of
corporate product literature on CD-ROM.

         ImpactVCB boards:

     The  Company's  ImpactVCB  board  is a low  cost  PCI  bus  card  for  high
performance access to digitized video.  Designed for PC based video conferencing
and  industrial  applications,  the  ImpactVCB  features live video in a window,
still image capture and an AVI capture driver.

         There are currently 8 different  ImpactVCB  models in production,  each
with different video input and power  configurations.  Most of these models have
been developed for specific customers under OEM arrangements.

Product Production

         The Company  designs or has acquired the design for all of its products
and  also  writes  operating  software  to  allow  its  products  to be  used in
conjunction  with  the  popular   Microsoft(R)  Windows  operating  system,  the
WindowsNT  operating  system  and the IBM OS/2  operating  system.  The  Company
subcontracts the manufacturing and assembly to independent third parties.



<PAGE>



     The Company  purchases  components  from  reliable  manufacturers,  such as
tuners from Philips and Temic, and video digitizers from AuraVision and Rockwell
Semiconductor  Systems,  Inc. If such manufacturers do not supply their products
to the Company,  the business of the Company might be adversely affected because
the Company  would have to find  alternative  suppliers , which might  result in
additional  costs and  delays  and  therefore  adversely  affect  the  Company's
production  and  profitability.   See  "Item  1.  Business  --  Forward  Looking
Statements"  and "Item 6.  Management's  Discussion  and  Analysis -- Results of
Operations -- Years Ended September 30, 1998 and 1997".

         Manufacturing   is   performed   by  a  selected   group  of   contract
manufacturers.  Product  design  specifications  are  provided to insure  proper
assembly. Contract manufacturing is either done on a consignment basis, in which
the Company  provides all the  component  parts and pays an assembly  charge for
each board  produced,  or on a turnkey basis,  in which all components and labor
are  provided by the  contract  manufacturer,  and the  manufacturing  price the
Company is charged  includes  parts and  assembly  costs.  The  Company  has six
contract manufacturers  qualified to assemble various products,  five located in
the United States and one in Scotland. Four contract manufacturers are presently
being utilized to handle the majority of production.  If demand were to increase
dramatically,  the Company believes  additional  production could be provided by
the other contract manufacturers.

         During the fourth fiscal quarter of 1998,  the Company began  producing
boards for the  majority of its  European  sales  through its  subcontractor  in
Scotland.  The production is done on a turnkey basis with assembly,  testing and
rework being  handled in Scotland.  The packaging and shipping of the product to
customers is also being performed at the subcontractor's  location.  By shifting
its European  production  to  Scotland,  the Company  anticipates  saving on the
production and shipping costs of the boards,  in addition to eliminating the
duties charged on boards entering Europe from the United States.

         WinTV(R)  boards that are for sale to the  computer  retail  market are
essentially  the  same as  those  that  are  available  to the OEM  market.  The
differences  are in the  packaging  and in the  sophistication  of the operating
software.  The Company's WinCast/TV board is primarily sold to the retail market
but is also sold in the OEM  market,  the  CinemaPro  is  typically  sold to the
retail market, and the ImpactVCB video conferencing boards are typically sold in
the OEM market.  The  CinemaPro,  WinCast,  European PCI and Video  conferencing
boards  accounted  for the majority of the  Company's net sales for its 1998 and
1997 fiscal years.

Digital Video Market

         The digital  video market,  as it pertains to the  Company's  products,
involves the use of a PC to turn a video image into a digital form, which can be
stored on a PC's hard disk  drive.  Once a video  image is on the PC's hard disk
drive,  the image can be merged into a document  using  various word  processing
systems such as Word Perfect(R) or Microsoft Word(R). A sequence of video images
that is digitized is stored in a form called "AVI",  which has digital audio and
video interleaved to create a digital movie. This digital movie can be edited on
the PC, adding special effects,  audio overdubs and titles.  Such digital movies
are used in multimedia  presentations and multimedia CD-ROMs.  The digital video
sequences can also be transmitted to another location


<PAGE>



over high-speed communication lines, which allows for video conferencing.

         Typical WinTV(R) board owners might include business persons who need
to keep in touch with news while  working on a PC. Other  owners  might  include
business users who want to merge video images into a document,  watch  financial
television  news  programs  while  working  on  personal  computers,   or  video
conference with PC users in other locations.

         End users may use a  WinTV(R)  board for the  entertainment  value of
being able to watch  television on a PC and to capture video images for use with
"paintbrush"  software.  Other  home uses  might  include  the  ability  to edit
videotapes  on a home PC and to have  Video  conferencing  in the home.  Another
popular use of the WinTV(R) board is for multimedia development.  The WinTV(R)
board  digitizes  live video and  allows  this video to be stored on the PC hard
disk drive.  The stored video can be used to create  presentations  that combine
the digitized video with text, create multimedia CD-ROM packages,  and digitally
edit videotapes.

         During 1996,  Intercast was introduced in the United States.  Developed
by Intel  Corporation,  Intercast Web pages are broadcast in the VBI.  Intercast
Web pages add a new  dimension  to TV shows by allowing TV producers to add real
time  information  to their  broadcasts.  These pages are standard  Internet Web
pages,  but are sent with TV signals over the airways instead of being sent over
the  telephone  lines.  In  addition  to Web pages  specific  to the show  being
broadcast,  broadcasters  can use the  Intercast  medium to add  other  types of
information  to  their  TV  transmissions,   such  as  real  time  stock  market
information along with their Web pages.  Intercast  information  broadcast by TV
show  producers is designed to increase  viewing  pleasure by providing  viewers
with textual  information  which  coincides  with  broadcast  video images.  The
Company's  PCI-based WinTV(R)  boards allow a user to display Intercast
data on a PC's VGA monitor.

         Industrial uses of the WinTV(R)  board include  medical  applications
(eye surgery,  microscope  imaging and hearing aid fitting),  image  recognition
applications (automobile license plate identification,  parts inspection),  I.D.
badges and  driver's  licenses.  These uses of digital  video  represent  recent
technology  that is becoming  widely  applied in PCs. The Company  believes that
there is a trend toward  replacing  projects  currently done in text on PCs with
projects that include full motion video or still video pictures.  For example, a
real estate  broker  today  might,  on a desktop PC,  create a fax  describing a
property for sale.  Equipped with a WinTV(R)  board,  the broker could include a
picture of the property in the fax. The WinTV(R) board would be used to digitize
a video image coming from a  camcorder,  and this image could be included in the
fax generated on the desktop PC.

         Sales  people  who  currently  create  written   proposals  may  create
proposals that are shown on portable  computers  that include  digital videos to
describe  processes or procedures,  making their proposals more  effective.  The
WinTV(R)  board can be used to both  digitize the raw video from a camcorder and
to play back the digital video from the PC hard disk drive.

Video Conferencing Market



<PAGE>



         During fiscal 1997, the Company, on an OEM project basis, began selling
a video  conferencing  board (the  Impact  VCB) to a large  computer  peripheral
company,  who targeted  the product  through  nationwide  retail  outlets.  This
project was substantially completed early in the fiscal year ended September 30,
1998.  Video  conferencing  allows PC users to see and hear each other through a
video window on their computer monitor.  Using  Hauppauge's  video  conferencing
board,  a modem,  camera and the applicable  software,  users can visually share
information with each other.

         The Company believes that PC based video  conferencing will be a growth
market as  software  products,  such as White  Pine's  CUSEEME  and  Microsoft's
NetMeeting, gain in popularity.

Distribution to the Retail Market

         During  fiscal 1998,  net sales to  distributors  and  retailers of the
Company  totaled  approximately  $33,008,000  or 85% of the Company's net sales.
This is in comparison to net sales of  approximately  $19,006,000 or 74% for the
year ended  September  30,  1997.  The Company has no exclusive  distributor  or
retailer and sells through a multitude of retailers and distributors,  no one of
which accounted for more than 10% of the Company's net sales. The Company either
sells  direct to retailers  or utilizes  distributors,  who sell to a variety of
retailers and value added resellers.

Sales to Original Equipment Manufacturers ("OEMs")

     The OEM business is one where a PC manufacturer  incorporates the Company's
WinTV(R) board or ImpactVCB into a product sold under the OEM's label.  The OEM
business is expected to increase in the next few years.

         The  Company  presently  sells  video  boards  under a Master  Purchase
Agreement  to a major news  service  provider.  This news  service  provider has
developed a financial  news service that utilizes  Hauppauge's  digital video TV
board. The Company's net sales to this customer for the year ended September 30,
1998 and for the year ended September 30, 1997 totaled approximately  $2,732,000
(7% of total net sales) and  approximately  $3,143,000 (12% of total net sales),
respectively.

     The Company's remaining OEM business totaled  approximately  $3,018,000 for
fiscal 1998 compared to  approximately  $3,463,000 for the year ended  September
30,  1997.  For  fiscal  1998,  the  Company  sold  product  to a variety of OEM
customers,  none of which  accounted  for more than 10% of total  sales.  During
fiscal 1997,  the Company  sold video  conferencing  boards to a large  computer
peripheral   company.   The  Company's  net  sales  to  this  customer   totaled
approximately   $2,880,000   (11%  of  total  net  sales).   For  fiscal   1998,
approximately 15% of the Company's net sales were for the OEM market as compared
to 26% for the year ended September 30, 1997.  This  percentage  decrease in OEM
sales was largely a result of the greater  than 73%  worldwide  growth in retail
sales.



<PAGE>



Marketing and Sales

         The Company sells both domestically and internationally through Company
sales offices in New York, California , Germany, the United Kingdom plus through
independent  sales rep  offices  in  France,  Sweden,  Italy,  the  Netherlands,
Singapore and Beijing,  China. For the fiscal years ended September 30, 1998 and
September  30, 1997,  approximately  28% and 34% of the Company's net sales were
made within the United States,  respectively,  while  approximately  72% and 66%
were outside the United States (predominately in Germany, the United Kingdom and
the Netherlands)  respectively.  Hauppauge  Computer Works, LTD, a foreign sales
corporation, handles all sales outside of the United States.

         The  Company   advertises   its  products  in  a  number  of  U.S.  and
international  PC  magazines.  The  Company  also  participates  extensively  in
retailers' market promotion  programs,  such as store circulars,  promotions and
end cap displays.  These in store promotional programs,  magazine advertisements
plus a public  relations  program  aimed at  editors  of key  personal  computer
magazines  and an active web site on the Internet,  are the  principal  means of
getting  the product  introduced  to end users.  The sales rate in the  computer
retail market is closely related to the  effectiveness of these programs,  along
with the technical  capabilities of the product  itself.  The Company also lists
its products in catalogs of various  mail order  companies  and attends  various
worldwide trade shows.

         The  Company  currently  has 7 sales  persons  located in  Europe,  two
salespersons  in the Far East and 6 sales persons in the United States,  located
in New York and California. The Company also has 4 manufacturer  representatives
retained by it on a  non-exclusive  basis,  who work with  customers  in certain
domestic geographic areas.

         See "Item 6. Management's Discussion and Analysis or Plan of Operation"
with  reference to a discussion on the impact  seasonality  has on the Company's
sales.

Foreign Currency Fluctuations

         The  Company's  international  sales are  mainly in  Europe.  The Asian
market accounts for less than 2% of the Company's  sales.  Sales into the German
and English  markets are denominated in German Marks and British Pound Sterling.
Due to the Company's  concentration of sales in these two countries,  changes in
currency values have an affect on the Company's operations. During the Company's
third and fourth quarters of fiscal 1997, the German Mark devalued approximately
19% over the prior fiscal year's third and fourth quarters. Approximately 30% of
the Company's  third and fourth fiscal quarter sales were  denominated in German
Marks.  The resulting  devaluation of the German Mark caused a decrease in gross
margins of several percentage points.

         In order to manage these  currency  fluctuations,  the Company put into
place a strategy of selling  forward  German Marks by entering  into a series of
six month window  contracts,  based on estimated sales to Germany.  At September
30, 1998,  the Company had open window  contracts  worth over 8.5 million German
Marks, convertible to U.S. dollars at prices ranging


<PAGE>



from 1.78 to 1.66 German Marks.  As of September 30, 1997,  the Company had open
window  contracts  worth over 5.6 million  German Marks,  convertible  at prices
ranging from 1.84 to 1.72 German  Marks to the dollar.  Although it is difficult
to predict the  volatility of the German Mark,  the Company  intends to continue
its strategy of selling German Marks forward, based on projected business, in an
attempt to lock in favorable  currency  prices.  There can be no assurances that
the Company can lock in foreign denominated currencies at favorable rates.

Competition

         The  Company's   business  is  subject  to   significant   competition.
Competition  exists from larger  companies  that possess  substantially  greater
technical,  financial, sales and marketing resources than that which the Company
has. The  dynamics of  competition  in this market  involve  short  product life
cycles,  declining selling prices,  evolving industry standards and frequent new
product  introductions.  The Company  competes in this emerging  market  against
companies such as ATI Technologies,  STB Systems and AverMedia among others. The
Company  believes that competition from new entrants will increase as the market
for digital video in a PC expands.  There can be no assurances  that the Company
will  not  experience  increased  competition  in  the  future.  Such  increased
competition  may have a  material  adverse  effect on the  Company's  ability to
successfully  market its products.  However,  the Company  believes that through
research  and  development,  reduction  of  manufacturing  costs and  aggressive
marketing it can compete in this very competitive market,  although there can be
no assurances of such.

Patents and Trademarks

         Even  though  the  Company  independently  develops  its  hardware  and
software  products,  the  Company's  success will depend,  in large part, on its
ability to  innovate,  obtain or license  patents,  protect  trade  secrets  and
operate  without  infringing on the  proprietary  rights of others.  The Company
maintains copyrights on its designs and software programs,  but currently has no
patent on the  WinTV(R)  board and the  Company  believes  that such  technology
cannot be patented.

         On December 27, 1994, the Company's  mark,  "WinTV(R)",  was registered
with the United States Patent and Trademark  Office.  The Company's  "Hauppauge"
name logo is also registered.

         See "Legal Proceedings" for a discussion of certain litigation.

Research and Development

         The Company's  development efforts are currently focused on more highly
integrated  versions of its hardware products,  further improve  performance and
cost points, and on new versions of its software, to add features,  improve ease
of use,  and provide  support  for new  operating  systems.  The Company is also
developing additional capabilities in the data broadcasting field.



<PAGE>

     In 1998, the Company  started the development of products which can recieve
digital TV broadcasts in the United States and in Europe.

     The technology  underlying the Company's products and other products in the
computer  industry,  in  general,  is subject  to rapid  change,  including  the
potential introduction of new types of products and technologies, which may have
a material adverse impact upon the Company's business.  The Company will need to
maintain an ongoing research and development program, and the Company's success,
of which  there can be no  assurances,  will  depend in part on its  ability  to
respond  quickly to  technological  advances.  The Company intends to accomplish
this by developing and introducing new products, successfully incorporating such
advances  in  existing  products,  and  obtaining  licenses,  patents,  or other
proprietary technologies to be used in connection with new or existing products.

     The Company continues to increase it research and development expenditures.
The  Company  expended  approximately  $808,000  for  research  and  development
expenses for the year ended September 30, 1998 and approximately $560,000 during
fiscal  1997.  There  can  be no  assurance  that  the  Company's  research  and
development  will be  successful or that the Company will be able to foresee and
respond to such  advances  in  technological  developments  and to  successfully
develop  other  products.  Additionally,  there  can be no  assurances  that the
development  of  technologies  and products by  competitors  will not render the
Company's  products or technologies  non-competitive  or obsolete.  See "Item 1.
Forward Looking  Statements" and "Item 6.  Management's  Discussion and Analysis
- --Results of Operations -- Years Ended September 30, 1998 and 1997".

Employees

         As of September  30, 1998,  the Company had 66 employees  including its
executive officers, all of which are full-time.  None of the Company's employees
are represented by a union, and management  considers its relationship  with its
employees to be excellent.


ITEM 2.    DESCRIPTION OF PROPERTY

         The Company  occupies a 25,000  square foot facility at 91 Cabot Court,
Hauppauge,  New York which it uses as its executive offices and for the testing,
storage, and shipping of its products.  The Company considers the premises to be
suitable for all its needs. The building is owned by a partnership consisting of
Messrs.  Aupperle and Plotkin and their wives and is leased to the Company under
a lease agreement  expiring on January 31, 2006 with an option of the Company to
extend the lease for an additional three years.  Rent is currently at the annual
rate of  $338,056,  and will  increase to $354,959 per year on February 1, 1999.
The rent is payable in equal monthly  installments and increases at a rate of 5%
per year on  February  1 of each year  thereafter  including  during  the option
period. The premises are subject to two mortgages, which have been guaranteed by
the Company upon which the outstanding  principal amount due as of September 30,
1998  was  $1,038,782.  The  Company  pays  the  taxes  and  operating  costs of
maintaining the premises.

     The Company also maintains an office in Fremont, California, which consists
of  approximately  1,600  square  feet.  This office  operates as the  Company's
western region sales office. The lease, which expires on May 18, 2000,  requires
the Company to pay monthly rent of approximately $2,000 per month, with the rent
increasing  3.8  percent on May 19 1998 and May 19,  1999.  The  Company is also
responsible for a portion of common area maintenance  charges based on the space
it occupies.

         In addition, the Company, through Hauppauge Computer Works, Inc., GmbH,
maintains an office in Germany,  which  consists of  approximately  2,500 square
feet. This facility contains a sales office, a demonstration  room and a storage
facility  for a limited  number of the  Company's  products.  The Company pays a
monthly rent of approximately  $2,000 per month for this facility  pursuant to a
rental  agreement,  which expires on December 31, 1998 and contains an option to
renew for two additional years.


<PAGE>





ITEM 3.     LEGAL PROCEEDINGS.
- -------     ------------------

         In January 1998, Advanced  Interactive  Incorporated  ("AII") contacted
Hauppauge  Computer   Works,  Inc.  ("HCW") and attempted to induce HCW to enter
into a patent license or joint venture agreement with AII relative to certain of
HCW's products.  AII alleged that such products infringe U.S. Patent No. 4, 426,
698 (the "AII Patent").  At such time, HCW's  engineering staff analyzed the AII
Patent and  determined  that HCW's  products  did not  infringe any such patent.
Accordingly, HCW rejected AII's offer.

     On October 6, 1998,  HCW received  notice that AII had  commenced an action
against it and multiple other defendants in the United States District Court for
the Northern  District of Illinois,  alleging that the certain of HCW's products
infringe  on  certain  patent  rights  allegedly  owned  by the  plaintiff.  The
complaint seeks  unspecified  compensatory and statutory  damages with interest.
HCW denies such  allegations  and intends to vigorously  defend this action.  On
December  22, 1998,  HCW filed its Answer (the  "Answer").  Among other  things,
pursuant  to the Answer,  HCW denies that its  products  infringe  AII's  patent
rights and asserts  certain  affirmative  defenses,  including  challenging  the
validity of the Patent.

         Notwithstanding   the  foregoing,   because  of  the  uncertainties  of
litigation,  no assurances can be given as to the outcome of the AII litigation.
In the  event  that HCW were not to  prevail  in this  litigation,  HCW could be
required to pay  significant  damages to AII and could be enjoined  from further
use of such technology as it presently  exists.  Although a negative  outcome in
the AII litigation would have a material adverse affect on HCW,  including,  but
not limited to, its operations and financial condition, HCW believes that, if it
is held that HCW's products  infringe AII's patent rights,  HCW would attempt to
design  components  to replace the  infringing  components  or would  attempt to
negotiate  with AII to utilize its system,  although no assurances  can be given
that HCW would be successful in these attempts. At the present time, HCW can not
assess the possible cost of designing and implementing a new system or obtaining
rights from AII.







<PAGE>



ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
- -------     ----------------------------------------------------

         Not Applicable.


Executive Officers of Registrant

                                                                 First Elected
                                    Offices and                  an Officer of
Name                    Age(1)      Positions Held               the Company
- ----                    ------      --------------               -----------

Kenneth R. Aupperle      41         President, chief                  1982
                                    operations officer and
                                    Director

Kenneth Plotkin          47         Chairman of the board of          1982
                                    directors, chief executive
                                    officer, vice-president,
                                    secretary and Director

Gerald Tucciarone        43         Chief financial officer           1995
                                    and treasurer

John Casey               42         Vice-president - technology       1987

- -------------
(1) Age as of September 30, 1998.

All of the above  Executive  Officers  have been elected to serve until the next
annual  meeting of the Board of Directors or until their  respective  successors
are elected and qualified.

There are no family relationships between any Executive Officers.

Except for Gerald  Tucciarone,  each of the Executive  Officers listed above has
served the Company in the above  executive  capacities  on a full time basis for
the past five years.

Gerald  Tucciarone,  prior to his employment with the Company in January,  1995,
served   as   a   vice-president   of   finance   from   1985   to   1992   with
Walker-Telecommunications,   Inc.,  a  manufacturer  of  phones  and  voice-mail
equipment and from 1992 to 1995, as assistant  controller  with  Chadbourne  and
Parke. Mr. Tucciarone is a certified public accountant.

<PAGE>

                                     PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
- -------  ---------------------------------------------------------

(a) Market  Information.  The principal  market on which the common stock of the
Company  (the  "Common  Stock") is traded is the over-the  counter  market.  The
Common  Stock is traded on the  NASDAQ  National  Market and its symbol is HAUP.
Quotations reflect  inter-dealer  prices,  without retail mark-up,  mark-down or
commission and may not represent actual transactions.

                                High        Low
                                ----        ---

Fiscal Year Ended 
September 30, 1998
- ------------------

First Quarter                    6           3 15/16

Second Quarter                  10 3/8       4  7/16

Third Quarter                   15           9  5/8

Fourth Quarter                  13 3/4       6


                                High        Low
                                ----        ---
Fiscal Year Ended
September 30, 1997
- ------------------

First Quarter                   4 5/8       3 1/4

Second Quarter                  4           2  5/8

Third Quarter                   3 7/16      2  5/8

Fourth Quarter                  4 15/16     2  7/8

(b) Holders.  The approximate number of holders of record of the Common Stock as
of December 9, 1998 was 73. The  Company  believes  there are in excess of 2,000
beneficial holders of the Common Stock.

(c)  Dividends.  No  dividends  have been paid  during the past two  years.  The
Company has no present intention of paying any cash dividends in its foreseeable
future and intends to use its net income, if any, in its operations.






<PAGE>




ITEM 6.   MANAGEMENT'S  DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
- -------   ------------  --------------------------------------------

                              Results of Operations
                     Years ended September 30, 1998 and 1997

         Sales for the year ended September 30, 1998 were  $38,757,443  compared
to  $25,613,252  for  the  prior  fiscal  year,  resulting  in  an  increase  of
$13,144,191  or 51%. The increase in sales was primarily due to the expansion of
the Company's  domestic  distribution and retail channels from approximately 300
retail locations  carrying the Company's  product to approximately  3,000 retail
locations,  promotions and increases in inventory at the retail level leading up
to the launch of  Windows98,  continued  sales growth in Europe due to expanding
sales from  existing  customers  plus  expansion  to new  geographic  markets in
Europe, plus strong sales to direct corporate customers.

         Unit  sales of  digital  video and  conferencing  boards  increased  to
approximately  413,000 as compared to approximately  281,000 for the prior year.
Sales to  domestic  customers  for the fiscal year were 28% of net sales for the
current fiscal year and 34% for the prior year. Sales to international customers
were 72% of net sales for the current year and 66% for the prior year.

         Gross profit increased to $10,113,600  from $5,651,217,  an increase of
$4,462,383  or 79% over the  comparable  prior  fiscal  year.  The gross  profit
percentage  was 26% for the current  twelve month period ended  September,  1998
compared  to 22% for the prior  fiscal  year.  The  increase  in margins for the
twelve months ended  September  30, 1998 was primarily due to the  absorption of
manufacturing  overhead  over a greater  number of units,  a program  of hedging
foreign  sales  currency  exposure,  primarily  for  German  Marks  and  British
Sterling, which has stabilized the effect of foreign currency fluctuations,  and
the  shifting  of  production  for  most of the  Company's  European  sales to a
subcontractor  in Scotland,  which resulted in lower unit production  costs, the
elimination of duty on completed boards and reduced shipping costs.

         The chart below  illustrates  the  components  of selling,  general and
administrative expenses:

<TABLE>
<CAPTION>
                                             Dollar Costs                                  Percentage of Sales
                                             ------------                                  -------------------
                                                                                                         Increase/  
                              1998               1997           Increase            1998        1997    (Decrease)  
                              ----               ----           --------            ----        ----    ----------  

<S>                     <C>                <C>                <C>                 <C>          <C>         <C> 
Sales & Promotional     $4,603,989         $2,082,782         $2,521,207          11.9%        8.1%        3.8%
Customer Support           301,860            232,740             69,120            .8%         .9%       ( .1%)
Product Handling           449,999            311,961            138,038           1.2%        1.2%         -
General & Admin          1,887,970          1,655,847            232,123           4.9%        6.5%       (1.6%)
                        -----------        ----------       ------------         -----        ----        -----
    Total               $7,243,818         $4,283,330         $2,960,488          18.8%       16.7%        2.1%
</TABLE>


Although  Customer  Support  and  General  and  Administrative   expenses  as  a
percentage of sales  declined in total by 1.7% compared to last year,  Sales and
Promotional  expense as a percentage  of sales  increased  3.8%  compared to the
prior  year,   resulting  in  an  overall  increase  in  Selling,   General  and
Administrative  expenses  as a  percentage  of  sales of  2.1%.  Represented  in







<PAGE>



dollars,  Selling General and Administrative  expenses increased $2,960,488 over
fiscal 1997.  The largest  component of this increase was Sales and  Promotional
expenses whose increase of $2,521,207  over the prior  represents  approximately
85% of the total increase.  The increase in sales and  promotional  expenses was
primarily due to the Company  allocating  approximately $1 million of additional
marketing funds to participate,  as a Microsoft Windows98 launch partner, in the
marketing,  promotional and media campaign  associated with the  introduction of
Windows98.  In addition, the Company during fiscal 1998 embarked on a commitment
to increase its domestic market presence.  To achieve this goal, the Company has
increased its outside sales staff,  paid higher  commissions  resulting from the
51% net sales increase,  and incurred higher marketing and promotional  costs in
support of increased  distribution  and retail  locations.  The Company believes
that the number of retail stores carrying the Company's  products increased from
approximately  300 retail  locations  at the start of the year to  approximately
3,000 as of September 30, 1998 as a result of this program.

     Customer  Support,   Product  Handling,   and  General  and  Administrative
expenses,  which  represents  approximately  15% of the increase  over the prior
year, increased $69,120,  $138,038 and $232,123  respectively.  Additional staff
required to consistently  maintain a high level of customer  support in light of
the  Company's  expanding  customer  base caused the Customer  Support  costs to
increase.  Increased  Product  Handling costs was a function of greater shipment
volume to customers. The increase in General and Administrative costs was mainly
for contractual  wage increases,  higher rent,  utilities and building costs for
the  Company's  sales office in  California,  which opened in June 1997,  higher
communication  costs due to increased voice and data traffic,  and approximately
$60,000 in listing fees  related to the  Company's  move to the NASDAQ  National
Market from the NASDAQ Small Cap Market.

         Research and development  expenses  increased $247,721 or approximately
44%.  The increase was due to the  strategic  addition of personnel  which is in
line with the  Company's  commitment  to expand  its  engineering  research  and
development  resources  to  continually  enhance  current  products  and further
develop future product lines.

         The  Company  had net other  income of  $420,796  compared to net other
income for the prior fiscal year of  $234,292.  The increase in net other income
was  primarily  foreign  currency  exchange  rate gains as a result of favorable
foreign rates.

         Provision  for income taxes was  $523,937,  or an effective tax rate of
21% in fiscal 1998 compared to $56,003 or an effective tax rate of 5% for fiscal
1997.  The 16%  increase  in the  effective  tax  rate is due  primarily  to the
utilization of all the remaining  unrestricted net operating loss carry forwards
in fiscal 1997 and the tax benefit realized in the fourth quarter of fiscal 1997
for the disposal of approximately $400,000 of obsolete inventory.

         During  the  fiscal  years  prior  to  1997,   the   Company,   due  to
unpredictable  sales,  new product  introduction,  rapid product  change and the
limited track record of  profitability,  had recorded full valuation  allowances
against deferred tax assets.  At September 30, 1997, the Company had $513,798 in
deferred tax assets offset by a valuation allowance of $419,798,  resulting in a
net deferred tax asset of $94,000.  At the end of fiscal 1998, in recognition of







<PAGE>



the continued  profitability of the Company,  the ability to carry back deferred
tax benefits to offset prior year taxable  income and  projected  profitability,
the Company  decided to not only  substantially  reduce the  existing  valuation
allowance , but to forego recording a valuation allowance on deferred tax assets
recorded  in fiscal  1998.  In  recognition  of this,  the  Company  reduced the
valuation  allowance by $292,798 during the fourth  quarter.  Also in the fourth
quarter,  the  Company  recognized  a net  addition  to  deferred  tax assets of
$210,333.  The  reduction of the  valuation  allowance  and the increase in 1998
deferred tax assets without any corresponding  valuation allowance resulted in a
reduction  in the tax  provision  of $503,131.  As of  September  30, 1998,  the
Company had deferred tax assets of $ 724,131 offset by a valuation  allowance of
$127,000, resulting in a net deferred tax asset of $ 597,131.

         As a result of the above,  the Company  recorded net income after taxes
for the fiscal year ended  September 30, 1998 of  $1,958,553,  which resulted in
basic  and  diluted  earnings  per share of $0.44 and  $0.42,  respectively,  on
weighted  average  basic  and  diluted  shares   outstanding  of  4,403,357  and
4,676,747, respectively,  compared to net income after taxes of $985,808 for the
fiscal  year ended  September  30,  1997,  which  resulted  in basic and diluted
earnings  per share of $0.22 on weighted  average  basic and  diluted  shares of
4,427,440 and 4,434,598, respectively.

     In two of the  previous  four fiscal  years,  the  Company has  experienced
certain revenue trends.  Since the Company's products are primarily sold through
distributors and retailers, the Company has historically recorded stronger sales
results during the Company's first fiscal quarter  (October to December),  which
due to the holiday season, is a strong quarter for computer equipment sales. The
Company  experienced  this trend in each of the fiscal years ended September 30,
1998 and  September 30, 1997. In addition,  the Company's  international  sales,
mostly in the  European  market,  were 72 % and 66% of sales for fiscal 1998 and
1997,  respectively.  Due to this,  the  Company's  sales for its fourth  fiscal
quarter  (July to  September)  can be  potentially  impacted by the reduction of
activity  experienced  with  Europe  during the July and August  summer  holiday
period.

         To offset the above cycles, the Company is targeting as wide a range of
customer types in order to moderate the seasonality of retail sales.







<PAGE>




                              Results of Operations
                     Years ended September 30, 1997 and 1996

         Sales for the year ended September 30, 1997 were $25,613,252,  compared
to $14,695,100 for the year ended  September 30, 1996,  resulting in an increase
of  $10,918,152  or 74%. The increase in sales can be attributed to shipments of
digital video  products  introduced  worldwide  during the latter part of fiscal
1996, penetration of the new products at nationwide and regional retailers,  the
commencement  of shipments on an OEM basis of the Company's  video  conferencing
board, plus continued strong sales to direct corporate  customers.  Average unit
sales prices as well as average unit  production  costs  declined from the prior
year due to technological advances, OEM sales and higher unit production volume.

         Unit sales of digital video and video conferencing  boards increased to
approximately  281,000 as compared to  approximately  62,000 for the prior year,
resulting in an increase of approximately  353%. Sales to domestic customers for
the year ended  September  30, 1997 were 34% of net sales as compared to 46% for
the prior year. Sales to international customers,  primarily in England, Germany
and the  Netherlands,  were 66% of net  sales for the  current  year and 54% for
fiscal 1996.

         Gross profit  increased to $5,651,217 from  $3,680,640,  an increase of
$1,970,577  or 54% over the fiscal  year ended  September  30,  1996.  The gross
profit  percentage  was 22% compared to 25% for the prior  fiscal year.  The 19%
devaluation  of the German Mark during  fiscal 1997 coupled with the dynamics of
market  competition,  which limited the amount of compensating  price increases,
offset lower unit  production  costs due to the absorption of fixed costs over a
greater volume of units,  resulting in lower margins for fiscal 1997. During the
fourth  fiscal  quarter  of 1997,  the  Company,  in an  effort  to  manage  the
volatility  of the  German  Mark,  sold  German  Marks  in a  series  of  window
contracts.  The amount of window  contracts  open as of  September  30, 1997 was
5,650,000  German Marks  ranging in prices from 1.84 to 1.73 German Marks to the
dollar.  Based on the German Mark price of 1.76 DM to a dollar at September  30,
1997, the Company had net deferred losses of approximately $100,000. The Company
will continue this strategy of hedging  projected  future German  revenues in an
effort to control the impact of foreign currency fluctuations.

          Though  selling,   general  and   administrative   expenses  increased
$1,261,516, they more importantly declined to 17% of net revenue from 21% of net
revenue for the year ended  September  30,  1996.  The  increase in expenses was
primarily due to increased  sales and marketing  expenses  $672,356,  mainly for
higher  personnel  costs due to an  increased  outside  sales  staff,  increased
commissions  resulting  from the 74% sales  increase  and higher  marketing  and
promotional  costs in  support  of  increased  worldwide  retail  sales;  higher
technical support costs of $96,613 for additional staff required to consistently
maintain  a high level of  customer  support  in light of the  increased  volume
resulting from the Company's 74% growth; higher freight costs of $250,346 due to
the higher volume freight costs absorbed by the company;  and higher general and
administrative  costs of $242,201,  mainly due to  contractual  wage  increases,
personnel growth, rent for the newly opened California office, professional fees
paid for a marketing study and higher D&O insurance premiums,  reflecting higher
coverage in fiscal 1997.






<PAGE>




         Research and development  expenses  increased $112,055 or approximately
25%. The increase was due to the infusion of new capital from the Company's July
1996 conversion of the Company's Class A Warrants,  which enabled the Company to
expand its  engineering  research and  development  resources to enhance current
products and further develop future product lines.

         The  Company  had net  other  income  of  $234,291  for the year  ended
September  30, 1997 as opposed to net other income of $98,438 for the  preceding
fiscal  year.  The increase in net other  income was  primarily  due to interest
income  earned from higher levels of cash  invested.  Provision for income taxes
increased  to $56,003 as compared  to $30,000 in fiscal  1996.  The  increase in
taxes,  due to the 237% increase in net income  before taxes,  was offset by the
utilization of net operating loss carry  forwards,  the tax benefit  realized by
disposing of obsolete  inventory,  the benefit derived from use of the Company's
Foreign  Sales  Corporation  and the  reduction  of the  Company's  deferred tax
benefit valuation  allowance (see note 4 of the financial  statements).  The tax
benefit  realized  from the  disposal  of  obsolete  inventory  and the  benefit
realized  from the  reduction of the deferred tax benefit  valuation  allowance,
were recognized in the fourth quarter.

         As a result of all of the  above,  the  Company  recorded  a net profit
after taxes for the year ended September 30, 1997 of $985,808 or $0.22 per share
on weighted  average  shares  outstanding  of 4,455,922 as opposed to net income
after  taxes  of  $278,952  or  $0.09  per  share  on  weighted  average  shares
outstanding of 3,261,126.

Liquidity and Capital Resources

         The Company had a net cash position of $6,281,852,  working  capital of
$9,536,450,  and  shareholders'  equity of $10,036,898 as of September 30, 1998,
compared to cash of $5,602,412,  working capital of $8,689,914 and  shareholders
equity of  $8,966,772 as of September 30, 1997.  The  significant  items of cash
provided by and cash (consumed ) are detailed below:

Net income (adjusted for non cash items),
     excluding deferred tax benefit                            $ 2,386,347
Increase in Deferred Tax Assets                                   (503,131)
Increase in investment for current assets                       (7,329,984)
Operations funded by increase in current liabilities-net         7,356,024
Purchase of Property, Plant & Equipment                           (311,733)
Purchase of treasury stock                                      (1,009,651)
Other                                                               91,568
                                                                ------------

     Net increase in cash and cash equivalents                 $   679,440



         Net cash of $1,909,256  provided by operating  activities was primarily
due to cash  generated  from the  Company's  net income and cash provided by the
increase in liabilities, mainly vendor accounts payable, used to fund operations
offset by the increase in investments for current assets, mainly receivables and
inventory.







<PAGE>





         On November 8, 1996, the Company  approved a stock  repurchase  program
for the  repurchase of up to 300,000  shares of its own stock.  The Company will
use the repurchased  shares for certain employee benefit  programs.  On December
17, 1997 stock  repurchase  program was extended by a resolution of the Board of
Directors  until  December 31, 1998. As of September  30, 1998,  the Company had
repurchased  207,200  shares  for  $1,203,604  at an average  purchase  price of
approximately  $5.81 per share. At September 30, 1997, the Company had purchased
59,200 for $193,593,  at an average price of $3.28. The repurchased  shares will
be used for certain employee benefit programs.

         The purchase of treasury stock  consumed cash of $1,009,651  during the
fiscal year ended  September 30, 1998.  Additional  cash was used to purchase of
property  plant  and  equipment.    Minimal cash was provided by the exercise of
employee options.

         The Company's asset based credit facility expired on February 28, 1998.
The company has chosen not to renew the loan  facility.  The Company feels it is
in a  position  to  obtain  new  financing  at more  competitive  rates,  and is
currently  negotiating  with  new  institutions  to  replace  the  expired  loan
facility.

         The Company  believes that its current cash position and its internally
generated  cash flow will be  sufficient  to satisfy the  Company's  anticipated
operating needs for a least the ensuing twelve months.

Inflation

         While  inflation  has  not  had a  material  effect  on  the  Company's
operations in the past,  there can be no assurance that the Company will be able
to continue to offset the effects of  inflation  on the costs of its products or
services  through  price  increases  to its  customers  without  experiencing  a
reduction in the demand for its  products;  or that  inflation  will not have an
overall  effect on the  computer  equipment  market  that  would have a material
affect on the Company.

Implementation  of New Accounting Pronouncements

          Comprehensive Income

           In June 1997, the Financial  Accounting  Standards  Board issued SFAS
No. 130,  "Reporting  Comprehensive  Income"  ("SFAS  130"),  which  established
standards for reporting and display of comprehensive  income, its components and
accumulated balances.  Comprehensive income is defined to include all changes in
equity except those resulting from  investments by owners and  distributions  to
owners.  Among  other  disclosures,  SFAS 130  requires  that all items that are
required to be recognized  under current  accounting  standards as components of
comprehensive income be reported in a financial statement that is displayed with
that same prominence as other financial statements.







<PAGE>



         SFAS 130 is effective for financial  statements  for periods  beginning
after December 15, 1997 and requires  comparative  information for earlier years
to be restated.  SFAS 130 is not  expected to  materially  impact the  Company's
disclosures when adopted.

b.       Reporting Segments of an Enterprise

          In June 1997, the Financial Accounting Standards Board issued SFAS No.
131,  "Disclosures  about  Segments of an  Enterprise  and Related  Information"
("SFAS 131"), which supersedes SFAS 14, " Financial  Reporting for Segments of a
Business  Enterprise".  SFAS  131  establishes  standards  for  the  way  public
companies  report  information  about  operating  segments  in annual  financial
statements  and  requires  reporting  of selected  information  about  operating
segments  in  interim  financial  statements  issued  to  the  public.  It  also
establishes   standards  for  disclosures   regarding   products  and  services,
geographic areas and major  customers.  SFAS 131 defines  operating  segments as
components of a company about which separate financial  information is available
that is evaluated  regularly by the chief  operating  decision maker in deciding
how to allocate resources and in assessing performance.

         SFAS 131 is effective for financial  statements  for periods  beginning
after December 15, 1997 and requires  comparative  information for earlier years
to be restated.  SFAS 131 is not  expected to  materially  impact the  Company's
disclosures when adopted.

c.        Investment Derivatives and Hedging Activities  Income

           In June 1998, the Financial  Accounting  Standards  Board issued SFAS
No. 133,  "Accounting for Derivative  Investments and Hedging Activities Income"
("SFAS 133"), requires the recording of all derivative  instruments as assets or
liabilities  measured at fair value. Among other disclosures,  SFAS 133 requires
that all derivatives be recognized and measured at fair value  regardless of the
purpose or intent of holding the derivative.

         SFAS 133 is effective for financial  statements  for periods  beginning
after June 15, 1999. Because of the recent issuance of this standard, management
has been unable to fully evaluate the impact,  if any, the standard will have on
future financial statements.

Year 2000

     An  issue  affecting  most  companies  is  whether   computer  systems  and
applications will recognize and process the year 2000 and beyond.  Many computer
systems were not designed to handle dates beyond the year 1999.  The Company has
evaluated  the effect of year 2000  issues  relating  to its  internal  computer
systems (primarily used for accounting,  inventory control,  word processing and
certain other  administrative  functions) and has concluded that certain aspects
of its system are not year 2000  compliant.  In recognition of this, the Company
during 1998 studied the feasibility of upgrading its existing  computer software
or  purchasing  new  software.  The Company  concluded  that the purchase of new
software and the  upgrading of computer  hardware was the best course of action.
Subsequent  to the close of the  fiscal  year,  the  Company  has  selected  new
software. The hardware






<PAGE>



upgrades  and the  implementation  of new software  will begin in January  1999.
Testing will be performed in house by Company personnel, with assistance from an
outside  consultant.  The Company expects to have the system  operational by the
middle of 1999. The Company estimates the cost to the Company to remedy the year
2000 issue will be  approximately  $150,000.  The  company  expects to fund this
project through internally  generated cash flow, and will capitalize the project
and  amortize  the cost  over a  period  as  prescribed  by  generally  accepted
accounting principles.

         The Company plans to initiate  communications  in early 1999 with third
parties the Company does  business with in order to identify,  if possible,  the
status of the third  parties' year 2000  readiness.  The Company will attempt to
have this completed by the middle of 1999.  However,  the Company has limited or
no control over the actions taken by these third parties. Accordingly, there can
be no assurance  that all the third  parties the Company does business with will
successfully  resolve all of their year 2000 issues.  The failure of these third
parties  to resolve  their year 2000  issues  could have a  potentially  adverse
affect on the  Company.  During  1999,  the Company  will attempt to monitor the
readiness  third  parties it currently  due  business  with and look to transact
business  with third parties who are year 2000  compliant in an effort  minimize
the risk to the Company.

         It is the Company's  intention to address its year 2000 issues prior to
being affected by them. If the Company  identifies  significant risks associated
with year 2000 compliance,  or if the Company's year 2000 projects deviates from
its expected  completion  date, the Company will devise a contingency plan which
the Company intends to develop  concurrently with the  implementation of the new
computer system.  Management  believes that current plans and monitoring actions
will  provide  ample  response  time to avoid  material  adverse  affects on the
Company's business and financial results.

ITEM 7.  FINANCIAL STATEMENTS
- -------  --------------------

         The financial statements required by Item 7 are included in this Annual
Report on Form 10- KSB following Item 13 hereof.

ITEM 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
        FINANCIAL DISCLOSURE
        --------------------

         Not  applicable.








<PAGE>



                                    PART III

         Item 9 (Directors,  Executive Officers,  Promoters and Control Persons;
Compliance  with  Section  16(a)  of  the  Exchange  Act),  Item  10  (Executive
Compensation),  Item 11  (Security  Ownership of Certain  Beneficial  Owners and
Management),  and Item 12 (Certain  Relationships and Related Transactions) will
be  incorporated in the Company's Proxy Statement to be filed within 120 days of
September 30, 1998 and are incorporated herein by reference.

ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K.
- ------------------------------------------

     (a) Exhibits

         Exhibit
         Number   Description of Exhibit
         ------   ----------------------

          1.1  Form of Underwriting Agreement with Lew Lieberbaum & Co., Inc.(1)

          3.1  Certificate of Incorporation, as amended to date(1)

          3.2  By-laws, as amended to date(1)(3)

          4.1  Form of Common Stock Certificate(1)

          4.2  1994 Incentive Stock Certificate(1)

          4.3  1996 Non-Qualified Stock Option Plan(4)

          4.4  1998 Incentive Stock Option Plan(5)

          10.1 Form of Employment Agreement with Kenneth R. Aupperle

          10.2 Form of Employment Agreement with Kenneth Plotkin

          10.3 Lease dated  February 7, 1990 between  Ladokk Realty  Company and
               Hauppauge Computer Works, Inc.(1)

          10.3.1  Modification  made February 1, 1996 to Lease dated February 7,
               1990 between Ladokk Realty Company and Hauppauge  Computer Works,
               Inc.(2)

          10.8 Long  Island  Development   Corporation  ("LIDC")  Mortgage  Loan
               Agreements(1)

          10.9 The Company's Guaranty of LIDC Loan Agreements(1)

          10.10 Shawmut Mortgage Loan Agreements(1)






<PAGE>




          10.11The   Company's   Guaranty   of   the   Shawmut   Mortgage   Loan
               Agreements(1)

          10.12Master  Purchase  Agreement  between  Reuters Ltd. and  Hauppauge
               Computer Works, Inc.(1)

          10.13Credit Agreement  between MTB Bank and Hauppauge  Computer Works,
               Inc. dated March 28, 1996(1)

          21   Subsidiaries of the Company

          23   Consent of BDO Seidman, LLP

          27   Financial Data Schedule


         (1) Denotes document filed as an exhibit to the Company's  Registration
Statement on Form SB-2 (No.  33-85426),  as amended,  effective January 10, 1995
and incorporated herein by reference.

         (2) Denotes  document  filed as an exhibit to the Company's Form 10-KSB
for September 30, 1996 and incorporated herein by reference.

         (3) With respect to Article X of the By-Laws, denotes document filed as
an exhibit to the Company's Form 10-KSB for September 30, 1997 and  incorporated
herein by reference.

         (4)  Denotes  document  filed  as an  Exhibit  to  the  Company's
definitive Proxy Statement pursuant to Section 14(a) of the Securities
Exchange Act of 1934, as filed on January 22, 1997,  and  incorporated
herein by reference.

         (5) Denotes document filed as an Exhibit to the Company's definitive 
Proxy Statement  pursuant  to  Section  14(a) of the Securities Exchange Act of
1934, as filed on January 27, 1998, and incorporated herein by reference.

         (b) Reports on Form 8-K

          No report  on Form 8-K was  filed by the  Company  during  the  fourth
quarter of the fiscal year ended September 30, 1998.



<PAGE>


                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES
             REPORT ON AUDITS OF CONSOLIDATED FINANCIAL STATEMENTS

                       TWO YEARS ENDED SEPTEMBER 30, 1998
                       ----------------------------------


<PAGE>







                    ITEM 7. CONSOLIDATED FINANCIAL STATEMENTS

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS





                                                                         Page(s)
                                                                         -------

Report of Independent Certified Public Accountants                          F-2

Consolidated Balance Sheets as of September 30, 1998 and 1997               F-3

Consolidated Statements of Income for the years ended 
    September 30, 1998 and 1997                                             F-4

Consolidated Statements of Shareholders' Equity for the years
    ended September 30, 1998 and 1997                                       F-5

Consolidated Statements of Cash Flows for the years ended
    September 30, 1998 and 1997                                             F-6

Notes to Consolidated Financial Statements                            F-7 - F-18




















                                       F-1


<PAGE>



Report of Independent Certified Public Accountants


To the Board of Directors and Shareholders of
Hauppauge Digital, Inc. and Subsidiaries
Hauppauge, New York


We have audited the consolidated  balance sheets of Hauppauge Digital,  Inc. and
Subsidiaries  as of  September  30, 1998 and 1997 and the  related  consolidated
statements of operations, stockholders' equity and cash flows for the years then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as  evaluating  the overall  presentation  of the financial
statements.  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 Hauppauge Digital,
Inc.  and  Subsidiaries  at  September  30, 1998 and 1997 and the results of its
operations  and its cash  flows  for the years  then  ended in  conformity  with
generally accepted accounting principles.



/s/ BDO Seidman, LLP
- ----------------------------
   BDO Seidman, LLP

Melville, New York
December 4, 1998



                                       F-2




<PAGE>
<TABLE>

<CAPTION>
                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES
                          CONSOLLIDATED BALANCE SHEETS

                                                                                               September 30,

                     ASSETS                                                                1998                1997
                                                                                        ----------          ---------
  Current Assets:

<S>                                                                                    <C>                <C>        
     Cash and cash equivalents (Note 1)                                                $ 6,281,852        $ 5,602,412
     Accounts receivable, net of  allowance for doubtful
          Accounts of  $100,000 and  $100,000                                            6,497,163          3,194,128
     Inventories (Notes 1 and  2)                                                        8,552,097          4,844,366
     Prepaid expenses and other current assets                                             468,763            459,540
     Deferred tax assets  (Note 4)                                                         597,131             94,000
                                                                                           -------             ------
                Total current assets                                                    22,397,006         14,194,446

     Property, plant and equipment-at cost  (Notes 1 and 3)                                805,953            494,220
     Less: Accumulated depreciation and amortization                                       362,343            276,832
                                                                                           -------            -------
                                                                                           443,610            217,388
     Security deposits and other non current assets                                         56,838             59,470
                                                                                            ------             ------

                                                                                       $22,897,454        $14,471,304
                                                                                        ==========         ==========

                     LIABILITIES AND SHAREHOLDERS' EQUITY                                         

 Current  Liabilities:                                                                              

     Accounts payable                                                                  $ 9,497,003        $ 4,403,787
     Accrued expenses                                                                    2,342,380            998,130
     Income taxes payable                                                                1,021,173            102,615
                                                                                        ----------          ---------
              Total current liabilities                                                 12,860,556          5,504,532
                                                                                       -----------          ---------

 Commitments and Contingencies (Notes 5, 8 and 9)                                  

 Shareholders' Equity  (Note 6)                                                                     
     Common stock $.01 par value; 10,000,000 shares authorized, 4,501,402                            
           And 4,465,302  issued, respectively                                              45,014             44,653
     Additional paid-in capital                                                         10,465,707         10,344,844
     Retained earnings                                                                     729,781        ( 1,228,772)
     Treasury Stock, at cost, 207,200 and  59,200 shares,  respectively (Note 6)        (1,203,604)          (193,953)
                                                                                        ----------        ------------
 
             Total stockholders' equity                                                 10,036,898          8,966,772
                                                                                        ----------          ---------

                                                                                       $22,897,454        $14,471,304
                                                                                        ==========         ==========
</TABLE>
           See accompanying notes to consolidated financial statements

                                       F-3


<PAGE>

                     HAUPPAUGE DIGITAL, INC AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME




                                                       Years ended September 30,
                                                      1998               1997
                                                      -----              ----


Net Sales                                           $38,757,443     $25,613,252

Cost  of Sales                                       28,643,843      19,962,035
                                                     ----------      ----------
    Gross Profit                                     10,113,600       5,651,217

Selling , General and Administrative Expenses         7,243,818       4,283,330
Research & Development Expenses                         808,088         560,367
                                                        -------         -------
    Income from operations                            2,061,694         807,520

Other Income (Expense):                             
  Interest income                                       236,441         243,235
  Other, net                                            184,355          (8,944)
                                                        -------           -----
      Income before income tax provision              2,482,490       1,041,811

Current Tax Provision                                 1,027,068         150,003
Deferred tax benefit                                   (503,131)        (94,000)
                                                        -------          ------


Income Tax Provision (Note 4)                           523,937          56,003
                                                        -------          ------
      Net income                                     $1,958,553        $985,808
                                                      =========         =======



Net income per share-basic (Note 1)                       $0.44           $.022

Net income per share-diluted (Note 1)                     $0.44           $.022
                                                          -----           -----


           See accompanying notes to consolidated financial statements


                                       F-4


<PAGE>




<TABLE>
<CAPTION>
                     HAUPPAUGE DIGITAL, INC AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                 FOR THE YEARS ENDED SEPTEMBER 30, 1998 AND 1997

                                                                                      Retained
                                                                                      Earnings
                                                     Number               Paid-In     (Accumulated     Treasury
                                                   of shares   Amount     Capital     Deficit)         Stock           Total
                                                   ---------   ------     -------     --------         -----           -----
                                                   
<S>                                                <C>         <C>      <C>           <C>              <C>          <C>        
BALANCE AT OCTOBER 1, 1996                         4,465,302   $44,653  $10,344,844   $(2,214,580)          -       $ 8,174,917

 Net income for the year ended  September 30, 1997                                        985,808           -           985,808
 Purchase of treasury stock (Note 6c)                             -            -             -          (193,953)      (193,953)
                                                   ---------    ------   ----------     ---------     ----------     ----------

BALANCE AT SEPTEMBER 30, 1997                      4,465,302   $44,653  $10,344,844   $(1,228,772)   $  (193,953)   $ 8,966,772

 Net income for the year ended  September 30, 1998                                      1,958,553                     1,958,553
 Purchase of treasury stock (Note 6c)                                                                 (1,009,651)    (1,009,651)
 Exercise of Stock Options                            29,600       296       91,272                                      91,568

 Stock issued to pay bonuses                           6,500        65       29,591                                      29,656
                                                   ---------    ------   ----------     ---------     ----------     ----------

BALANCE AT SEPTEMBER  30, 1998                     4,501,402   $45,014  $10,465,707   $   729,781    $(1,203,604)   $10,533,767
                                                   

</TABLE>

           See accompanying notes to consolidated financial statements



                                       F-5




<PAGE>


<TABLE>
<CAPTION>
                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                     1998                    1997
                                                                                     ----                    ----
Cash Flows From Operating Activities:
<S>                                                                              <C>                    <C>       
  Net income                                                                     $  1,958,553           $  985,808
                                                                                 ------------           ----------
                                                                               
   Adjustments  to  reconcile  net  income  to net cash
       provided  by (used  in) operating activities:

     Depreciation and amortization                                                     88,138               50,783
     Provision for uncollectible accounts receivable                                   50,000               24,367
     Provision for system board obsolescence                                          260,000               52,000
     Compensation paid in stock                                                        29,656                 -
      Deferred tax benefit                                                           (503,131)             (94,000)
 Changes in current assets and liabilities:
      Accounts receivable                                                          (3,353,030)          (1,382,610)
      Inventories                                                                  (3,967,731)          (1,757,405)
      Prepaid expenses and other current assets                                        (9,223)            (268,379)
      Accounts payable                                                              5,093,216            1,584,954
      Accrued expenses                                                              2,262,808              163,894
                                                                                 ------------           ----------
                                                                                      (49,297)          (1,626,396)
                                                                                 ------------           ----------
        Net cash provided by (used in)  operating activities                        1,909,256             (640,588)
                                                                                 ------------           ----------

Cash Flows From Investing Activities:                                    
      Security Deposits                                                                  -                  (2,220)
      Purchases of property, plant and equipment                                     (311,733)            (120,002)
                                                                                 ------------           ----------
      Net cash used in investing activities                                          (311,733)            (122,222)
                                                                                 ------------           ----------

Cash Flows From Financing Activities:                                           
      Purchase of treasury stock                                                   (1,009,651)            (193,953)
      Proceeds from the exercise of stock options                                      91,568                 -
                                                                                 ------------           ----------
      Net cash used by financing activities                                          (918,083)            (193,953)
                                                                                 ------------           ----------
      Net  increase (decrease) in cash and cash equivalents                           679,440             (956,763)
Cash and Cash Equivalents, beginning of period                                      5,602,412            6,559,175 
                                                                                 ------------           ----------
Cash and Cash Equivalents, end of period                                         $  6,281,852           $5,602,412 
                                                                                 ============           ==========

                                                                                
Supplemental  Disclosure:                                                                               


   Income taxes paid                                                             $    148,522           $   66,895
                                                                                 ------------           ----------
See accompanying notes to consolidated financial statements
</TABLE>


                                       F-6




<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Summary of Significant Accounting Policies

Principles of Consolidation

         The consolidated financial statements include the accounts of Hauppauge
Digital,  Inc. and its two wholly owned subsidiaries,  Hauppauge Computer Works,
Inc. and HCW Distributing  Corp., as well as Hauppauge  Computer Works, GMBH and
Hauppauge  Computer  Works,  Ltd.,  both wholly owned  subsidiaries of Hauppauge
Computer Works, Inc. (collectively,  the "Company").  All inter-company accounts
and transactions have been eliminated.

Nature of Business

         The Company is primarily engaged in the design, manufacture and selling
of WinTV(R) digital video computer boards and video conferencing boards.  Win/TV
boards  convert  moving video images from cable TV, video  cameras or a VCR to a
digital  format which is displayed  in a sizable  window on a PC monitor.  These
video images can be viewed simultaneously with normal PC operations such as word
processing programs and spreadsheet applications. The WinTV(R) board is marketed
worldwide through retailers, distributors,  original equipment manufacturers and
manufacturers'   representatives.   Net  sales  to  international  and  domestic
customers were approximately 72% and 28%,  respectively,  of total sales for the
year ended September 30, 1998, and 66% and 34%, respectively, for the year ended
September 30, 1997. Substantially all of the Company's assets are located in the
United States.

Net sales to international customers consist of:

                                    Years ended September 30,
  Sales to:                            1998           1997
  ---------                            ----           ----
Germany                                 38%            28%
United Kingdom                          19%            20%
Netherlands                              3%             5%
Other Countries                         12%            13%
                                        --             --
     Total                              72%            66%

Use of Estimates

         In preparing financial statements in conformity with generally accepted
accounting principles,  management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities. The Company reviews all significant estimates
affecting the financial  statements on a recurring  basis and records the effect
of any  adjustments  when necessary at the date of the financial  statements and
the reported amounts of revenues and expenses during the reporting period.

Cash and Cash Equivalents

         For the purposes of the statement of cash flows, the Company  considers
all highly liquid debt instruments  purchased with an original  maturity date of
three months or less to be cash equivalents.


                                       F-7



<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Concentrations of Credit Risk

         Financial   instruments  which  potentially   subject  the  Company  to
concentrations  of  credit  risk  consist   principally  of  cash  and  accounts
receivable.  At times  such cash in banks  are in  excess of the FDIC  insurance
limit.  Concentration of credit risk with respect to accounts  receivable exists
because the Company  operates in one industry (See Note 7). Although the Company
operates in one  industry  segment,  it does not believe  that it has a material
concentration of credit risk either from an individual  counter party or a group
of counter parties, due to the large and diverse user group for its products.

Revenue Recognition

         The Company records revenue when its products are shipped.

Warranty Policy

         The  Company  warrants  that its  products  are free  from  defects  in
material  and  workmanship  for a period  of one year  from the date of  initial
retail purchase.  The warranty does not cover any losses or damage that occur as
a result of improper installation,  misuse or neglect and repair or modification
by anyone  other than the Company or an  authorized  repair  agent.  The Company
accrues  anticipated  warranty costs based upon historical  percentages of items
returned for repair within one year of the initial sale.

Inventories

         Inventories are valued at the lower of cost (principally  average cost)
or  market.  A reserve  has been  provided  to  reduce  obsolete  and/or  excess
inventory to its net realizable value.

Property, Plant  and Equipment

         Depreciation  of machinery and equipment and  amortization of leasehold
improvements  is provided for using both  accelerated  and straight line methods
over the estimated useful lives of the related assets as follows:

         Office Equipment and Machinery:  5 to 7 years
         Leasehold improvements: Asset life or lease term, whichever is shorter

Income Taxes

         The  Company  follows the  liability  method of  accounting  for income
taxes.  Deferred income taxes are recorded to reflect the temporary  differences
in the tax bases of the assets or liabilities and their reported  amounts in the
financial statements.

                                       F-8


<PAGE>




                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Foreign Currency Transactions and Operations

         The Company sells  products and services to foreign  customers  through
local sales offices.  Revenues and expenses are recorded in U.S.  dollars at the
current exchange rate at the time of the  transaction.  Gains due to the changes
in exchange  rate  totaling  approximately  $184,000  for fiscal 1998 and losses
totaling  approximately  $16,000 for fiscal 1997 were included as a component of
other, net.

Financial Instruments

         The Company  uses  forward  exchange  contracts  to hedge  certain firm
commitments  denominated  in  foreign  currencies.  Gains  and  losses  on these
positions are deferred and included in the Statement of Income as part of other,
net, when the transaction is completed.

Net income  per Share

         During 1997, the Financial  Accounting  Standard Board issued Statement
of Financial Accounting Standards No. 128 ("SFAS 128") "Earnings Per Share". The
statement,  effective for financial  statements  issued after December 15, 1997,
provides for the  calculation  of "basic" and  "diluted" net earnings per share.
Basic  earnings  per share is computed by dividing  income  available  to common
shareholders  by the  weighted  average  shares  outstanding  for the period and
reflect no dilution for the potential  conversation  of stock  options.  Diluted
earnings per share reflect, in periods in which they have a dilutive effect, the
dilution  which would occur upon the exercise of stock  options.  As required by
this  statement,  all periods  presented  have been  restated to comply with the
provisions of SFAS 128. A reconciliation of the shares used in calculating basic
and diluted earnings per share follows:
                                                   Years ended September 30,
                                                     1998             1997
Weighted average shares outstanding-basic         4,403,357           4,427,440
Common stock equivalents                            273,390               7,158
                                                  ----------          ---------
Weighted average shares outstanding-diluted       4,676,747           4,434,598


         The Company repurchased 207,200 shares in fiscal 1998 and 59,200 shares
in fiscal 1997 for treasury  purposes (see note 6a). These shares, on a weighted
average  basis,  have been  excluded  in  calculating  weighted  average  shares
outstanding.

Fair Value of Financial Instruments

          The carrying amounts of certain financial instruments, including cash,
accounts receivable and accounts payable, approximate fair value as of September
30, 1998 because of the relatively short term maturity of these instruments.


                                       F-9



<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT

Stock Based Compensation

         The Company  accounts for its stock option  awards under the  intrinsic
value  based  method  of  accounting  as  prescribed  by APB  Opinion  Number 25
"Accounting  for Stock Issued to  Employees".  Under the  intrinsic  value based
method,  compensation  cost is the excess, if any, of the quoted market price of
the stock at grant date or other  measurement  date over the amount an  employee
must pay to acquire the stock. The Company discloses the pro forma impact on net
income and earnings per share as if the fair value based method had been applied
as required by SFAS No. 123, "Accounting for Stock Based Compensation" (see note
6c).

Prospective Accounting Changes

a. Comprehensive Income

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
130, "Reporting  Comprehensive Income" ("SFAS 130"), which established standards
for  reporting  and  display  of  comprehensive   income,   its  components  and
accumulated balances.  Comprehensive income is defined to include all changes in
equity except those resulting from  investments by owners and  distributions  to
owners.  Among  other  disclosures,  SFAS 130  requires  that all items that are
required to be recognized  under current  accounting  standards as components of
comprehensive income be reported in a financial statement that is displayed with
the same prominence as other financial statements.

         SFAS 130 is effective for financial  statements  for periods  beginning
after December 15, 1997 and requires  comparative  information for earlier years
to be restated.  SFAS 130 is not  expected to  materially  impact the  Company's
disclosures when adopted.

         Reporting for Segments of an Enterprise

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
131,  "Disclosures  about  Segments of an  Enterprise  and Related  Information"
("SFAS 131"),  which supersedes SFAS No. 14,  "Financial  Reporting for Segments
of a Business  Enterprise".  SFAS 131  establishes  standards for the way public
companies  report  information  about  operating  segments  in annual  financial
statements  and  requires  reporting  of selected  information  about  operating
segments  in  interim  financial  statements  issued  to  the  public.  It  also
establishes   standards  for  disclosures   regarding   products  and  services,
geographic areas and major  customers.  SFAS 131 defines  operating  segments as
components  of an  enterprise  about which  separate  financial  information  is
available that is evaluated  regularly by the chief operating  decision maker in
deciding how to allocate resources and in assessing performance.

         SFAS 131 is effective for financial  statements  for periods  beginning
after December 15, 1997 and requires  comparative  information for earlier years
to be restated.  SFAS 131 is not  expected to  materially  impact the  Company's
disclosures when adopted.

                                      F-10





<PAGE>




                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT

c.       Investment Derivatives and Hedging Activities  Income

           In June 1998, the Financial  Accounting  Standards  Board issued SFAS
No. 133,  "Accounting for Derivative  Investments and Hedging Activities Income"
("SFAS 133"),  which  requires the recording of all  derivative  instruments  as
assets or liabilities measured at fair value. Among other disclosures,  SFAS 133
requires  that  all  derivatives  be  recognized  and  measured  at  fair  value
regardless of the purpose or intent of holding the derivative.

         SFAS  No.  133  is  effective  for  financial  statements  for  periods
beginning after June 15, 1999.  Because of the recent issuance of this standard,
management  has been unable to fully  evaluate the impact,  if any, the standard
will have on future financial statements.

2.  Inventories

         Inventories consist of the following:

                                   September 30,
                               1998               1997
                               ----               ----

Component Parts            $1,445,811          $1,545,790
Work in Process               511,640           2,181,249
Finished  Goods             6,594,646           1,117,327
                            ---------         -----------
                           $8,552,097          $4,844,366
                           ==========          ==========


         The  Company   continually   reviews  the   inventory   for   potential
obsolescence. Reserves of approximately $260,000 and $52,000 for the years ended
September 30, 1998 and 1997, respectively, were included in the cost of sales.

3.  Property, Plant and Equipment

         The following is a summary of property, plant and equipment:

                                             September 30,
                                          1998              1997
                                          ----              ----
Office Equipment and Machinery          $773,384          $465,947
Leasehold Improvements                    32,569            28,273
                                        --------          --------
                                         805,953           494,220
Less: Accumulated depreciation           362,343           276,832
                                        -------           --------
                                        $443,610          $217,388
                                        ========          ========




                                      F-11



<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT

4.  Income Taxes

         The income tax provision consists of the following:

                                                Years Ended September 30,
                                                 1998              1997
                                                 ----              ----
Current tax expense
  Federal income taxes                       $  932,653          $ 120,284
  State income taxes                             94,415             29,719
                                             ----------          ---------
                                             $1,027,068          $ 150,003
                                             ----------          ---------
Deferred tax benefit                           (503,131)           (94,000)
                                             ----------          --------- 
  Total Provision                            $  523,937          $  56,003
                                             ==========          =========



Components of  deferred taxes are as follows:


                                                  Years ended September 30,
                                                  1998                1997 
                                                  ----                ----
Deferred tax assets:
  Net operating loss carry forwards            $152,259            $229,823
  Inventory obsolescence reserve                101,853              40,812
  Warranty reserve                               27,550              24,650
  Allowance for doubtful accounts                33,807              30,248
  Deferred rent payments                         41,632              37,250
  Capitalized inventory costs                    74,129              72,800
  Sales return reserve                          272,141              53,618
  Other reserves                                 20,760              24,597
                                               --------            --------
Total deferred assets                           724,131             513,798
Valuation allowance                            (127,000)           (419,798)
                                               --------            --------
   Net deferred tax assets                     $597,131            $ 94,000
                                               ========            ========


         Prior to 1997,  due to new  products,  the relative  volatility  of the
industry the Company operates in and the limited track record of  profitability,
the Company had  recorded a full  valuation  allowance  against the deferred tax
assets.  In  recognition  of  market  acceptance  of the  Company's  product  as
evidenced  by the  expansion  of sales,  along with three  consecutive  years of
profitability,  the Company  reduced the  valuation  allowance  by $292,798  and
$282,408, primarily in the fourth quarter of fiscal 1998 and 1997, respectively,
which resulted in the recognition of deferred tax benefits $503,131 and $94,000,
respectively.

         As of September 30, 1998, the Company had net operating losses,  (which
expire in years through  2010),  of $400,681  available to offset future taxable
income.  Due to the change in control which resulted from the Company's  January
10, 1995  initial  public  offering of stock,  all of the  remaining  unused net
operating  losses are subject to limitations  per Internal  Revenue code section
382. The Company's carry forward  utilization of these  restricted net operating
losses is limited to $275,386 per year. In 1998, the Company  utilized  $275,386
in restricted tax loss carry forwards. In 1997, the Company utilized $275,386 of
restricted  net  operating  losses and $147,361 of  unrestricted  net  operating
losses to offset 1997 taxable  income.  As of September 30, 1997, all of the non
restricted net operating loss carry forwards have been utilized.

                                      F-12




<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The  difference  between the actual  income tax  provision  and the tax
provision  computed by applying  the  Federal  statutory  income tax rate to the
income before income tax is attributable to the following:

                                                    Years ended September 30,
                                                    1998              1997
                                                    ----              ----

Income tax at 34%                                $844,047          $354,816
Reduction in deferred income tax                                    
    Valuation allowance (see above)              (292,798)         (282,408)
Permanent differences                              21,250              -
Income taxed at lower than statutory rates       (104,995)         ( 36,020)
State income taxes, net of federal benefit         62,040            19,615
Research and Development credit                  ( 75,000)             -
Other                                              69,393              - 
                                                 --------          --------

                                                 $523,937          $ 56,003
                                                 ========          ========




5.  Line of  Credit

     On March 28, 1996, Hauppauge Computer Works, Inc, a wholly owned subsidiary
of Hauppauge  Digital,  Inc.,  entered into a Credit Agreement with the MTB Bank
which expired on February 28, 1998.  The Credit  Agreement  provided for,  among
other  things,  a two year asset  based line of credit,  whereby the Company may
borrow up to  $1,600,000.  The loan  required  the Company to  maintain  certain
financial  covenants and the Company was  prohibited  from paying cash dividends
during the term of the Credit Agreement. As of September,  30, 1997, the Company
had not utilized this loan facility.  The line expired on February 28, 1998, and
the Company  chose not to renew the line.  The Company is now seeking to replace
this loan  facility  and  believes it can replace  this credit  facility at more
favorable rates.

6.  Shareholders' Equity

a.  Treasury Stock

     On November 8, 1996, the Company  approved a stock  repurchase  program for
the repurchase of up to 300,000 shares of its own Common Stock.  The repurchased
shares will be used by the Company for certain employee benefit programs.  As of
September 30, 1998 the Company had repurchased 207,200 shares for $1,203,604, at
an average price of $5.81. As of September 30, 1997, the Company had repurchased
59,200 for $193,953, at an average price of $3.28. 

b. Exercise of Stock Options

     During 1998,  29,600 options granted for the Company's 1994 incentive stock
option plan were  exercised at an average price of $3.09.  The Company  realized
$91,568 in proceeds for the exercise of these options.

                                      F-13



<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

c.  Stock Compensation Plans

         In August  1994,  the Company  adopted an  Incentive  Stock Option Plan
("ISO"),  as defined in section 422(A) of the Internal Revenue Code. Pursuant to
the ISO, 200,000 options may be granted for up to ten years with exercise prices
during the first two years  subsequent  to the IPO being the  greater of the IPO
offering  price per unit ($3.15) or the fair market value of the common stock at
the date of the grant. After the initial two year period, the option price shall
be no less than the fair  market  value of the stock on the date the options are
granted.  As of September 30, 1998 and  September 30, 1997,  196,800 and 157,500
options were outstanding, ranging in prices from $2.69 to $5.09.

         On December 14, 1995, the Board of Directors authorized the adoption of
the 1996 NonQualified  Stock Option Plan (the "1996  Non-Qualified  Plan") which
was approved by the Company's  stockholders on March 5, 1996. The  Non-Qualified
Plan  authorizes the grant of 250,000  shares.  The plan  terminates on March 5,
2006. This plan does not qualify for treatment as an incentive stock option plan
under the Internal  Revenue  Code.  There are various tax  benefits  which could
accrue to the Company upon exercise of non qualified  stock options that may not
be available to the Company upon exercise of qualified  incentive stock options.
The  purpose  of the plan is to  provide  the  Company  greater  flexibility  in
rewarding key employees,  consultants,  and other entities without burdening the
Company's  cash  resources.  As of September  30, 1998 and  September  30, 1997,
110,000  and  40,000  options  ranging  in prices  from $2.69 to $6.44 have been
granted to employees under the 1996 Non-Qualified Plan..

         On  December  17, 1997 the  Company's  Board of  Directors  adopted and
authorized a new incentive stock option plan ("ISO") pursuant to section 422A of
the Internal Revenue Code. This plan was approved by the Company's  shareholders
at the Company's March 12, 1998 annual shareholder  meeting. The plan as adopted
authorizes the grant of 350,000 shares of common stock, subject to adjustment as
provided in the plan.  The plan  terminates  on December 16,  2007.  The options
terms may not exceed ten years.  Options can not be granted at less than 100% of
the market value at the time of grant.  Options  granted top  employees  who own
more the 10% of the Company's  outstanding  common stock will be granted options
at not less than 100% of the market value of the stock at the date of grant.  As
of September 30, 1998,  148,150 were outstanding with exercise prices from $4.50
to $5.09.

         On September 30, 1998 and 1997, in connection with employment contracts
the  Company had with the Chief  Executive  Officer  and  President,  60,000 non
qualified stock options for each year became exercisable (see note 9b).

         The Company  accounts for its stock option  awards under the  intrinsic
value based  method,  as  prescribed  by APB Opinion 25,  "Accounting  for Stock
Issued to  Employees"  ("APB  25") and  related  interpretations.  Under APB 25,
because the exercise  price of the  employees  stock  options  equals the market
price of the underlying  stock at the date of the grant, no compensation is cost
is recognized.

                                      F-14

<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

c.  Stock Compensation Plans-continued

         SFAS Statement 123,  "Accounting  for Stock Based  Compensation,"("SFAS
123") requires the Company to provide pro forma information regarding net income
and earnings per share as if  compensation  cost for the Company's  stock option
plans  had been  determined  in  accordance  with the fair  value  based  method
prescribed  in SFAS123.  The fair value for these  options was  estimated at the
date of grant using a  Black-Scholes  option  pricing  model with the  following
weighted  average  assumptions  for 1998 and 1997:  risk free interest  rates of
4.25%  and 5.92% for 1998 and 1997,  volatility  factor of the  expected  market
price of the Company's stock 37 % in 1998 and 35% in 1997, and expected lives of
either five or ten years.  The weighted average fair value of options granted in
1998 and 1997 were $1.63 to $2.58 and $1.15 to $1.75, respectively.

          Under the  accounting  provisions of FASB Statement 123, the Company's
net  income and  earnings  per share  would  have been  reduced to the pro forma
amounts indicated below:

                                      Years Ended September 30,
                                      1998                 1997 
                                      ----                 ---- 
Net income:
    As reported                   $ 1,958,553          $ 985,808
    Pro forma                       1,724,754            843,123

Net income, per share:
    As reported
          Basic                   $      0.44          $    0.22
          Diluted                        0.42               0.22

    Pro Forma
          Basic                   $      0.39               0.19
          Diluted                        0.37               0.19


A summary of the status of the Company's  fixed option plans as of September 30,
1998 and 1997 changes during the years ending those dates is presented below:

<TABLE>
<CAPTION>
                                                Weighted                            Weighted
                                                Average                             Average
                                                Exercise         Non                Exercise
                                   ISO          Price            Qualified          Price 
                                   ---          -----            ---------          ----- 

<S>                               <C>            <C>              <C>               <C>  
Balance at September 30, 1996     87,000         $3.68            30,000            $3.00
     Granted                      91,100          2.78            70,000             3.08
     Exercised                      -              -                -                 -
     Forfeited                   (20,600)         3.70              -                 -
                                 -------          ----            ------             ---

Balance at September 30, 1997    157,500         $2.95           100,000            $3.06
     Granted                     190,650          4.74           130,000             4.10
     Exercised                   (29,600)         3.10              -                 -
     Forfeited                   ( 3,200)         3.10              -                 -
                                 -------          ----           -------             ----

Balance at September 30, 1998    315,350         $4.10           230,000            $3.64
                                 =======          ====           =======             ====
Options exercisable at year end   83,360         $3.94           155,000            $3.28
</TABLE>



                                      F-15





<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


c.   Stock Compensation Plans-continued

The following table summarizes  information  about stock options  outstanding at
September 30, 1998:

<TABLE>
<CAPTION>
             Options Outstanding                     Options Exercisable  
             -------------------                     -------------------  
Range of                   Weighted Average     Weighted                       Weighted
Exercise      Number       Remaining            Average           Number       Average
Prices      Outstanding    Contractual Life     Exercise Price   Exercisable   Exercise
- ------      -----------    ------------------   --------------   ----------    --------
<S>           <C>            <C>                    <C>             <C>         <C>  
$2.69         64,700         4.4 years              $2.69           26,400      $2.69
 3.00         30,000         7.4                     3.00            9,000       3.00
 3.15          8,000         7.1                     3.15            8,000       3.15
 3.15         20,000         6.3                     3.15          120,000       3.15
 2.93          1,600         4.8                     2.93              800       2.93
 3.37          7,500         4.9                     3.37            1,500       3.37
 3.50          5,000         4.9                     3.50            5,000       3.50
 3.75         50,400         3.6                     3.75           20,160       3.75
 4.13          7,500         5.0                     4.13            1,500       4.13
 5.09         90,000         4.3                     5.09           30,000       5.09
 4.63         60,000         9.3                     4.63            6,000       4.63
 4.50         90,650         5.0                     4.50             -          4.50
 6.44         10,000         4.5                     6.44           10,000       6.44
              ------                                               -------
             545,350                                               238,360 
             =======                                               ======= 
</TABLE>

7.  Significant Customer Information

         For the year  ended  September  30,  1998  the  Company  had no  single
customer who accounted for more that 10% of net sales. At September 30, 1998 the
Company had four customers who accounted for 51% of the net accounts receivable.
For the year ended  September  30,  1997,  the  Company  had two  customers  who
accounted for 12% and 11% of net sales, respectively.

8.  Related  Party Transactions

         The  Company  rents  its  principal   office  and  warehouse  space  in
Hauppauge,  New York from a real estate  partnership  owned by the two principal
shareholders  of the  Company.  The lease term  expires on January  31, 2006 and
includes an option to extend for three additional  years. The lease provides for
rent  increases  of 5% per year.  On  December  17,  1997 in  connection  with a
renegotiation  of the lease term,  the Company  granted 60,000 options to a real
estate  partnership owned by the principal  shareholders at an exercise price of
$3.81 per share.  The market price of the option  equaled the exercise  price at
the date of the grant.  The  effect of  imputing  the fair value of the  options
granted is immaterial.




                                      F-16



<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8.  Related  Party Transactions-continued

         The indebtedness incurred by the two principal shareholders to purchase
the  building  is also  guaranteed  by the Company  and  totaled  $1,038,782  at
September 30, 1998.

         Annual lease payments are as follows:

                           Year ended September 30,
                           ------------------------

                           1999             354,959
                           2000             372,706
                           2001             391,342
                           2002             410,909
                           2003             431,454
                           Thereafter     1,099,823
                                          ----------
                                         $3,061,193
                                         ==========

         Rent expense totaled approximately  $399,166 and $373,704 for the years
ended  September  30, 1998 and 1997,  respectively.  The  Company  pays the real
estate taxes and is responsible for normal building maintenance.

9.  Commitment  and Contingencies

a.  Litigation

         In the normal  course of  business,  the  Company is a party to various
claims and/or  litigation.  Management and the Company's  legal counsel  believe
that the  settlement  of all such claims and  or/litigation,  considered  in the
aggregate,  will not have a material  adverse effect on the Company's  financial
position and results of operations.

b.  Employment Contracts

     On January 10, 1995, the effective date of the IPO, the Company's president
and chief executive officer entered into a three year employment  agreement with
the Company.  The agreements each provide for an annual salary of $60,000 during
the first year,  $80,000  during the second year and  $100,000  during the third
year. The agreements  also provide for a reasonable  auto  allowance,  term life
insurance,  medical  insurance  and certain  other  benefits as is standard  for
employees of the Company. In addition, the president and chief executive officer
were granted an option to purchase 150,000 shares of the Company's common stock.
Such options are exercisable ten years from the date of grant (January 10, 1995)
at $3.15 per share,  (which was the IPO price),  or earlier at a rate of 20% per
year if the  Company  attains  certain  specified  pre  tax  income  levels.  At
September 30, 1998, 60,000 options are currently exercisable.

                                      F-17


<PAGE>



                    HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

b.  Employment Contracts-continued

         On  January  10,  1998,  upon the  expiration  of the prior  employment
agreements, the Company's chief executive officer and president entered into new
employment agreements with the Company. The term of the employment agreements is
for three years which is  automatically  renewed each year unless  otherwise not
authorized by the Board of Directors. The agreements provide each executive with
an annual base salary of $125,000,  $150,000 and $180,000 for the first,  second
and third year of the contract.  For each annual year  thereafter,  compensation
shall be mutually determined, but can not be less that the preceding year.

            The contract  also  provides  for a bonus of 2% of operating  income
(income from  operations but before interest and other income) to be paid if the
operating  earnings  exceeds the prior year's  operating  earnings by 120%. A 1%
bonus on operating  earnings will be paid if the operating  earnings  exceed the
prior year's  operating by less than 120%.  The  agreement  also  obligates  the
Company to provide certain  disability,  medical and life  insurance,  and a car
allowance  of $500 per month.  In the event of a change of control as defined in
the  employment  agreement,  a one  time  bonus  shall  be  paid  equal  to  the
executive's average annual compensation,  including base compensation, bonus and
benefits,  received  by him during the thirty  six month  period  preceding  the
change in control.

                   Pursuant to the January 10, 1998  employment  agreements,  on
January  21,  1998,  incentive  stock  options to acquire  45,000  shares  each,
exercisable  in  increments of 33 1/3 % per year at $5.0875 for a period of five
years from the date the options  first become  exercisable,  were granted to the
chief  executive  officer and the  president.  In addition,  options to purchase
30,000 non  qualified  options  were issued to the chief  executive  officer and
president, exercisable for a period of ten years at $4.625.

c.       Forward Exchange Contracts

         During the fourth fiscal quarter of 1997, the Company,  in an effort to
manage the  volatility  of the German  Mark,  sold  German  Marks in a series of
window  contracts  based on future  estimated  revenue.  This program of hedging
German  Marks  by the  selling  of  Marks  through  forward  exchange  contracts
continued  through  fiscal  1998.  The  amount  of window  contracts  open as of
September 30, 1998 and  September  30, 1997 was  8,500,000 and 5,650,000  German
Marks ranging in prices from 1.66 to 1.78 German Marks to the dollar in 1998 and
1.73 to 1.84 German Marks to the dollar.  Based on the German Mark price of 1.67
Marks to a dollar at  September  30, 1998,  the Company had  deferred  losses of
approximately $206,000. Based on the German Mark price of 1.76 DM to a dollar at
September  30,  1997,  the  Company  had net  deferred  losses of  approximately
$100,000.  The Company will continue this strategy of hedging  projected  future
Deutchmark  revenues  in an effort to control  the  impact of  foreign  currency
fluctuations.


                                      F-18







<PAGE>





                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the  undersigned,  thereto duly
endorsed.

                                 HAUPPAUGE DIGITAL INC.

                                 By: /s/ KENNETH PLOTKIN      Date: 12/29/98
                                      KENNETH PLOTKIN
                                      Chief Executive Officer, Vice-
                                      President, and Secretary

                                 By:/s/ GERALD TUCCIARONE     Date: 12/29/98
                                      GERALD TUCCIARONE
                                      Treasurer and Chief Financial Officer

         Pursuant to the  requirements of the Exchange Act, this report has been
signed  below by the  following  persons  on  behalf of the  Company  and in the
capacities and as of the date indicated.

                                 By:/s/ KENNETH R. AUPPERLE   Date: 12/29/98
                                      KENNETH R. AUPPERLE
                                      Director

                                 By:/s/ KENNETH PLOTKIN       Date: 12/29/98
                                      KENNETH PLOTKIN
                                      Director

                                 By:/s/ STEVEN J. KUPERSCHMID Date: 12/29/98
                                      STEVEN J. KUPERSCHMID
                                      Director

                                 By:/s/ BERNARD HERMAN        Date: 12/29/98
                                      BERNARD HERMAN
                                      Director







<PAGE>

                              EMPLOYMENT AGREEMENT

         AGREEMENT  made as of the  l0th  day of  January,  1998 by and  between
HAUPPAUGE  DIGITAL) INC.,  with offices at 91 Cabot Court,  Hauppauge,  New York
11788 (the "Company") and KENNETH R. AUPPERLE (the "Executive").

         WHEREAS,  the Company and the  Executive  are parties to an  employment
agreement (the "Former Employment  Agreement") that by its terms is to expire on
January 10, 1998; and

         WHEREAS,  the  parties  wish to enter into a new  employment  agreement
containing the terms and conditions set forth below.

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

1.       EMPLOYMENT

         1.1 The parties  hereto  acknowledge  that with the  exception  of that
stock  option  grant  for  150,000  shares of Common  Stock of the  Company,  as
provided in Section 12 of the Former Employment Agreement,  which grant shall be
deemed  to  continue  in  effect  in  accordance  with the  terms of the  Former
Employment Agreement,  and $21,562 of unpaid deferred salary, all obligations of
the  parties  due and owing  under the  Former  Employment  Agreement  have been
fulfilled  and  except  with  respect  to such stock  option  grant,  the Former
Employment Agreement is hereby terminated in its entirety.

         1.2 The Company hereby employs the Executive,  and the Executive hereby
accepts  employment as President,  Treasurer,  Chief Financial Officer and Chief
Operating  Officer of the Company upon the terms and  conditions  hereafter  set
forth. The Executive shall also serve in such capacity for each of the Company's
subsidiaries, unless otherwise agreed to by the parties.

2.       TERM.

         2.1  Subject  to Section 12 below and  further  subject to Section  2.2
below,  the term of this Agreement shall commence on January 10, 1998 and end on
January 9, 2001. Each twelve (12) month period from January 10 through January 9
during the term hereof shall be referred to as an "Annual Period".

         2.2 Subject to Section 12 below,  unless the Board of  Directors or the
Executive  shall  determine  to the  contrary  and shall so notify  the other in
writing on or before the end of any Annual Period, as hereinbefore defined, then
at the end of each Annual Period  hereunder,  the term of this  Agreement  shall
automatically  be extended for one (1)  additional  Annual Period to be added at
the end of the then current term of this Agreement.





<PAGE>



3.       DUTIES.

         3.1. Excluding periods of vacation, illness and disability to which the
Executive is entitled, as hereinafter  provided,  the Executive agrees to devote
his full time,  attention  and  energies  during  normal  business  hours to the
business and affairs of the Company in a faithful and diligent manner during the
term of this Agreement.

         3.2 Nothing  contained in this Agreement  shall be construed to prevent
the Executive, during the term of this Agreement from, (A) serving on corporate,
civic or charitable boards or committees,  (B) delivering  lectures,  fulfilling
speaking  engagements  or teaching at educational  institutions,  and (C) making
investments  of any passive  nature in any business (The making of an investment
of 5% or more in any  company,  without the  consent of the board of  directors,
shall  be  presumed  to be not of a  passive  nature.);  provided  that all such
activities  and  investments  do  not  interfere  with  the  performance  of the
Executive's  duties hereunder or cause or result in a violation of Section 10 of
this  Agreement.  The  Executive's  ownership  interest in Ladokk  Realty Co. is
acceptable to the Company.

4.       COMPENSATION.

         4.1      Base Compensation.

                  4.1.1 During the first three Annual Periods during the term of
this  Agreement,  the  Executive  shall  be  paid  the  following  minimum  Base
Compensation:

                                    1998-   $125,000
                                    1999-   $150,000
                                    2000-   $180,000

                  4.1.2 For each Annual Period that this Agreement  continues in
effect beyond the year 2000, the Executive shall receive an increase to his Base
Compensation as determined by mutual agreement of the Company and the Executive,
and if they cannot agree, then his Base Compensation  shall be identical to that
payable during the preceding Annual Period.

                  4.1.3 The Executive's Base  Compensation  shall be paid in the
same manner as that paid to other executives of the Company.

         4.2      Bonus.

                  4.2.1 At the end of each  fiscal year of the  Company,  during
the term of this  Agreement,  commencing  with the fiscal  year ended  September
30,1998, the Executive shall be paid a bonus ("Bonus") as follows:

                           A.       An  amount  equal  to  2%  of  the Company's
                                    earnings excluding

                                        2

<PAGE>



                                    earnings  that are not from  operations  and
                                    before  reduction  for  interest  and income
                                    taxes ("EBIT'),  provided that the Company's
                                    EBIT for the applicable  fiscal year exceeds
                                    120% of the prior fiscal  year's EBIT and if
                                    not,  than 1 % of the  Company's  EBIT.  The
                                    determination  of  EBIT  shall  be  made  in
                                    accordance   with  the   Company's   audited
                                    financial statements in its filings with the
                                    Securities  and Exchange  Commission  on its
                                    Form 10-KSB or Form 10-K

                           B.       The Bonus shall be payable in full, in cash,
                                    no later  than 120 days  after  the close of
                                    the  applicable  fiscal  year for  which the
                                    Bonus is being paid.

                           C.       If the Executive's  employment is terminated
                                    prior to the  conclusion of a fiscal year of
                                    the   Company,   then  his   Bonus,   unless
                                    otherwise provided in this Agreement,  shall
                                    be  prorated  to the  date of  close  of the
                                    Company's  following  fiscal quarter,  based
                                    upon the financial results to such period.

                  4.2.2 In addition to the  foregoing,  the  Executive  shall be
entitled  to such  other  bonuses  and raises as the Board of  Directors  of the
Company, in its sole discretion, shall determine.

         4.3  Automobile  Allowance.  During  the  term of this  Agreement,  the
Company  shall pay all of the  Executive's  reasonable  expenses for the use and
maintenance  of his  automobile,  such as  gasoline,  oil,  tires,  repairs  and
automobile insurance.  In addition,  the Executive shall be entitled to $500 per
month payable on the first day of each month, to reimburse the Executive for the
purchase or lease of an automobile at any time acquired by him.

         4.4  Bonus  Upon  Change  In  Control.  Upon a  Change  of  Control  as
hereinafter  defined,  the  Executive  shall be  entitled to the payment of that
bonus specified in Section 13.2 of this Agreement.

5.       EXPENSES.

         The  Company  will  arrange  for the  payment  of  reasonable  expenses
incurred by the Executive,  in furtherance of or in connection with the business
of the  Company,  including,  but not  limited to, all travel  expenses  and all
entertainment  expenses,  whether incurred at the Executive's  residence,  while
traveling, or otherwise. The Company also recognizes that, in the performance of
his duties,  the  Executive  may be required to  entertain  various  persons and
representatives of organizations with whom the Company has or would like to have
business relationships. The Company will arrange for the prompt reimbursement of
these expenses upon  presentation by the Executive of expense  vouchers for such
expenses. In no event shall the Executive incur any expenses in excess of $5,000
without the approval of another executive officer of the Company.


                                        3

<PAGE>



6.       VACATIONS.

         At all times throughout the term of this Agreement, the Executive shall
be entitled to paid  vacations  of not less than twenty (20)  business  days for
each Annual Period of this Agreement, to be taken at such times as determined by
the Executive. All vacation days not utilized shall be deemed forfeited.

7.       DISABILITY.

         If the Executive is unable to perform his duties hereunder by reason of
any illness, physical or mental disability or incapacity,  for 125 business days
during any  consecutive  twelve (12) month  period,  he shall be entitled to the
full payment of his  compensation  under Section 4 and benefits  under Section 8
during such 125 business days,  less such benefits or compensation as payable to
the Executive by reason of State, Federal, Social Security, disability, worker's
compensation  or comparable  government  benefits and the policies of disability
insurance  procured by the Company for the Executive.  The  determination of the
Executive's  illness,  physical  or mental  disability  shall be  determined  in
accordance  with the terms of the disability  insurance  policy  procured by the
Company, or if such policy is not then in effect as reasonably determined by the
Executive's  medical doctor.  During a continuation of the foregoing  disability
and prior to the  termination  of his  employment,  the  Executive  shall not be
entitled to his  compensation  under Sections 4.1 and 4.3, but shall be entitled
to all other  compensation  under Section 4 and benefits under Section 8 payable
under this  Agreement.  Under no circumstance  shall the Executive  receive less
than that amount of disability  insurance maintained for him by the Company. The
Company shall be required to obtain disability insurance in such amount and with
such reasonable waiting period and terms as determined by the board of directors
of the Company.

8.       OTHER BENEFITS.

         8.1  Medical  Insurance.  At all  times  throughout  the  term  of this
Agreement,  and as  otherwise  provided in this  Agreement,  the  Company  shall
maintain in full force and effect,  and pay timely the premiums due on, a policy
or policies of major  medical and  hospitalization  insurance for the benefit of
the Executive and his immediate  family,  with benefits similar to that supplied
for other executives of the Company. In lieu of the foregoing, the Executive may
elect to receive  direct payment from the Company of such  equivalent  amount as
would otherwise be payable by the Company for such insurance.

         8.2 Life Insurance. At all times throughout the term of this Agreement,
and as otherwise provided in this Agreement, the Company shall pay in full, each
year, in advance,  the premiums on a term life  insurance  policy or policies in
the amount of $500,000 on the life of the Executive,  owned by the Executive, or
his  spouse,  or a trust for their  benefit or the  benefit  of the  Executive's
family.

         8.3 Other Benefits. This  Agreement is not intended to and shall not be
deemed to be in lieu of any other rights, benefits  and privileges to  which the


                                        4

<PAGE>



Executive  may be entitled as an  executive  of the Company or as a  participant
under any other retirement, pension, profit-sharing, or stock option plan of the
Company,  and it is understood that the Executive shall have the same rights and
privileges to participate  in such plans and benefits as any other  executive of
the Company during his period of employment.

9.       CONFIDENTIAL INFORMATION.

         9.1 The Executive  will not,  during or  subsequent  to his  employment
hereunder,  without  the  consent  of the  Board of  Directors  of the  Company,
divulge, furnish or make accessible to any person or entity (except to employees
of the Company, as may be necessary in the regular course of the business of the
Company and except as may be required  pursuant to any court order,  judgment or
decision from any court of competent jurisdiction) any knowledge or information,
customer lists, techniques,  processes,  formulas,  machinery, plans, devices or
materials of the Company with respect to any confidential or secret  development
or research  work of the Company or with  respect to any other  confidential  or
secret aspect of the business of the Company ("Confidential  Information").  The
foregoing  shall not apply to  information  which is in the public domain on the
date  hereof;  which after it is  disclosed  to the  Executive by the Company is
published  or  becomes  part  of the  public  domain  through  no  fault  of the
Executive;  or, after the Executive is no longer employed by the Company,  which
is  thereafter  disclosed to the Executive in good faith by a third party who is
not under any obligation of confidence or secrecy to the Company with respect to
such  information  at the time of disclosure to him.  Upon  termination  of this
Agreement,   the  Executive  shall  return  to  the  Company  all   Confidential
Information in his possession.

         9.2 In the event of a violation of this  Section,  the Company shall be
entitled,  in addition to any other relief at law or in equity,  and without any
election of remedy  limitation,  to  injunctive  relief in a Court of  competent
jurisdiction.

10.      COVENANT NOT TO COMPETE.

         10.1  Provided the Company is not in default of any of its  obligations
under this Agreement,  the Executive agrees that at all times during the term of
this Agreement, and for one (1) year after its termination,  not to, directly or
indirectly,  on his own or in  concert  with  others,  for his own  behalf or in
behalf of others:

                  10.1.1  persuade  or attempt to  persuade,  sell,  solicit the
sale,  offer to sell,  or make sales  calls to any person or entity,  which is a
customer,  client or supplier of the  Company,  or was its  customer,  client or
supplier within twelve (12) months prior to the termination of his employment by
the Company,  with respect to any products or services sold by the Company,  and
any  products  or services  similar to that sold by the Company or the  Company,
except on behalf of the Company; or

                  10.1.2 own an equity interest in, loan money to, or serve as a
consultant,  director or officer of, or be employed by or for, any  corporation,


                                        5

<PAGE>



partnership or business entity which competes,  directly or indirectly, with the
business of the Company,  except that the Executive shall not be prohibited from
owning an equity interest in a competitor thereof which is not in excess of five
(5%) percent of the outstanding  shares of such competitor whose common stock is
regularly  traded on a national  stock  exchange or quoted by NASDAQ and further
provided that after the termination of this  Agreement,  the Executive shall not
be  prohibited  from  owning any equity  interest  in or working for any company
located  in any  country  located  at and  which  sells its  competing  products
exclusively in a country or countries  where none of the Company's  products are
sold; or

                  10.1.3  interfere with,  attempt to interfere  with,  solicit,
persuade. or attempt to persuade, or entice away any of the Company's employees.

         10.2 In the event of a violation of this  Section the Company  shall be
entitled,  in addition to any other relief at law or in equity,  and without any
election  of remedy  limitation  to  injunctive  relief in a Court of  competent
jurisdiction.

         10.3 The  provisions  of this Section 10 shall not be applicable to any
period after the termination of this Agreement if the Company has not offered to
renew this  Agreement on terms at least as favorable as the terms and conditions
provided herein during such period.

11.      LIFE INSURANCE FOR THE BENEFIT OF THE COMPANY.

         The  Company  may apply for and own life  insurance  on the life of the
Executive  for the  benefit  of the  Company  in such  amounts  as the  Board of
Directors may, from time to time  determine.  The Company shall pay the premiums
as they become due on any such  insurance  policies,  and all dividends and cash
value and proceeds on such insurance shall belong to the Company.  The Executive
shall give his full cooperation,  including submission to medical  examinations,
to enable the Company to purchase the aforesaid insurance.

12.      TERMINATION.

         12.1     Termination by the Company

                  12.1.1  Termination for Cause.  The Company may terminate this
Agreement upon written notice for Cause. For purposes hereof, "Cause" shall mean
(A)  engaging by the  Executive in conduct that is in violation of Sections 9 or
10 of this Agreement;  (B) the conviction of the Executive for the commission of
a felony;  (C) the habitual abuse of alcohol or controlled  substances;  (D) the
failure  of the  Executive  to be  present  for work for a period of sixty  (60)
business days during any  consecutive  twelve (12) month period for reason other
than vacation,  illness,  physical or mental disability or incapacity and/or (E)
the wilful failure of the Executive to perform his duties under this  Agreement.
Notwithstanding  anything to the contrary in this Section 12.1.1 the Company may
not terminate  Executive's  employment under this Agreement for Cause unless the
Executive shall have first received notice from the Board of Directors  advising
the Executive of the specific acts or omissions alleged to constitute Cause, and
such acts or omissions continue after the Executive shall

                                        6

<PAGE>



have had a  reasonable  opportunity  (at least 10 days  from the date  Executive
receives  the  notice  from  the  Board of  Directors)  to  correct  the acts or
omissions so complained  of. In the event of the  termination  of this Agreement
for Cause,  the  Executive  shall be  entitled  to no further  compensation,  or
expense  reimbursement  that  accrues  after  the  date of  termination  of this
Agreement.

                  12.1.2  Termination for Disability.  The Company may terminate
Executive's   employment   under  this   Agreement   while  the   Executive   is
incapacitated,  and not  performing  his duties if, as a result of any  illness,
physical or mental  disability,  or incapacity,  Executive  shall have failed to
perform his duties  under this  Agreement  for any prior  period of 125 business
days during any consecutive twelve (12) month period. If Executive's  employment
is terminated under this Section 12.1.2:  (A) for the first six (6) months after
termination, Executive shall be paid 100% of his compensation under Section 4 of
this Agreement and for the following six (6) months  Executive  shall be paid an
amount equal to fifty (50%) percent of his compensation  under Section 4 of this
Agreement and  thereafter he shall  receive no  compensation  under Section 4 of
this Agreement, and (B) the Company shall pay for a period until three (3) years
from the date of  termination  of his employment all benefits under Sections 8.1
and 8.2 of this  Agreement.  Any amounts payable by the Company to the Executive
under this  Section  with respect to Section 4 shall be reduced by the amount of
any disability payments paid pursuant to disability  insurance actually received
by the Executive or his beneficiary.

                  12.1.3  Termination  Upon Death. The Company shall cause to be
immediately  paid the proceeds of the insurance  pursuant to Section 8.2 of this
Agreement.  This  Agreement  shall  automatically  terminate  upon the  death of
Executive and no further compensation or expenses shall be payable,  except that
Executive's estate shall be entitled to receive the pro-rata amount of any Bonus
payable  under  Section  4.2 and any profit  sharing  plans that the Company may
institute  for the period  prior to  Executive's  death and any other  amount to
which Executive was entitled at the time of his death.  All health insurance and
other benefits  applicable to Executive's  immediate  family pursuant to Section
8.1 shall continue for thirty-six (36) months from the date of Executive's death
and be paid for by the Company.

         12.2.    Termination by Executive

                  12.2.1 The  Executive  shall have the right to  terminate  his
employment  under this  Agreement upon thirty (30) days' notice to Company given
within ninety (90) days following the occurrence of any of the following  events
(A) through (E) or within one (1) year following the occurrence of event (F):

                    (A)  the Executive is not elected or retained as provided in
                         Section 1.2 of this Agreement;

                    (B)  the  Company  acts  to  materially  reduce  Executive1s
                         duties and responsibilities under this Agreement;


                                        7

<PAGE>



                    (C)  the Company acts to change the  geographic  location of
                         the performance of Executive's duties from the New York
                         Metropolitan area. For purposes of this Agreement,  the
                         New York  Metropolitan  area  shall be deemed to be the
                         area within 50 road miles of Company's present offices;

                    (D)  a failure by Company to obtain the  assumption  of this
                         Agreement by any successor;

                    (E)  a breach of any of the terms of this  Agreement  by the
                         Company,  which is not cured within thirty (30) days of
                         written  notice by the Executive to the Company of such
                         breach; and

                    (F)  a "Change of Control"  by which a person  (other than a
                         person  who is both an officer  date and a Director  of
                         Company on the effective  hereof),  including a "group"
                         as  defined  in  Section  1 3(d)(3)  of the  Securities
                         Exchange Act of 1934,  becomes, or obtains the right to
                         become,  the  beneficial  owner of  Company  securities
                         having 20% or more of the combined  voting power of the
                         then outstanding  securities of the Company that may be
                         cast  for the  election  of  directors  of the  Company
                         (other than as a result of an  issuance  of  securities
                         initiated  by the  Company  in the  ordinary  course of
                         business) or the  composition of the Board of Directors
                         of the Company  changes so that present  members of the
                         Board of  Directors  of the  Company  no longer  hold a
                         majority of the seats.

                  12.2.2 If the Company shall terminate  Executive's  employment
in any way that is a breach of this  Agreement,  or if Executive shall terminate
this Agreement under Section 12.2.1 of this Agreement, the Company's obligations
shall  be  absolute  and   unconditional  and  not  subject  to  any  offset  or
counterclaim  and the  Executive  shall  continue  to be entitled to receive all
amounts provided for by Section 13 of this Agreement regardless of the amount of
compensation  he may earn with  respect to any other  employment  he may obtain,
provided the Company  shall be entitled to offset any  compensation  received by
the Executive  after one (1) year from any other employer.  Notwithstanding  the
foregoing, the Executive shall have no responsibility to mitigate his damages at
any time.

13.   CONSEQUENCES OF BREACH BY COMPANY: EMPLOYMENT TERMINATION.

         13.1 If this Agreement is terminated pursuant to Section 12.2.1 (A)-(E)
hereof,  or if the Company shall  terminate  Executive's  employment  under this
Agreement  in any way that is a breach of this  Agreement  by the  Company,  the
following shall apply;

                  13.1.1  Executive  shall  receive a cash payment equal without
discount to Executive's

                                        8

<PAGE>



total  compensation  under  Section  4 and  benefits  under  Section  8 of  this
Agreement, for the remainder of the term hereof, payable within thirty (30) days
of the  date of such  termination,  except  that  Bonuses  shall be paid for the
remainder of the term promptly when determined;

                  13.1.2 Executive shall be entitled to the immediate payment of
all unpaid accrued compensation and benefits under this Agreement;

                  13.1.3  All stock  options,  warrants  and stock  appreciation
rights granted by Company to Executive  under any plan or otherwise prior to the
date of  termination  shall become  vested,  accelerate  and become  immediately
exercisable,  where relevant at an exercise price of 10(cents) per share. In the
event  Executive owns or is entitled to receive any  unregistered  securities of
Company, the Company shall use its best efforts to cause the registration of all
such  securities  as soon as  practicable,  but no later than 120 days after the
date of termination of this Agreement or ninety (90) days after the close of the
Company's  fiscal year,  if such close occurs  during the ninety (90) days after
the termination of this Agreement;  provided,  however,  that such period may be
extended  or  delayed by  Company  for one period of up to 60 days if,  upon the
advice of counsel at the time such  registration  is required to be filed, or at
the time  Company  is  required  to  exercise  its best  efforts  to cause  such
registration  statement to become effective,  such delay is advisable and in the
best  interests  of Company  because of the  existence  of  non-public  material
information,  or to allow Company to complete any pending audit of its financial
statements;

         13.2 If this  Agreement is  terminated  pursuant to Section  12.2.1(F),
then the  Executive  shall be  entitled  to a one-time  bonus equal to three (3)
times the amount of his Average Annual  Compensation,  as  hereinafter  defined,
received by him during the  thirty-six  (36) month period  preceding the date of
the Change of Control.  Average Annual  Compensation shall include all salaries,
bonuses  and  benefits,  paid or accrued  pursuant  to  Sections 4 and 8 of this
Agreement  during the  thirty-six  (36) month period  preceding  the date of the
Change of Control.  Said bonus  shall be paid  within  thirty (30) days from the
date of the  notice  of  termination  by the  Executive.  Payment  of the  Bonus
hereunder  shall  constitute  full payment of all of the  Company's  obligations
under Section 4 of the Agreement  that were not accrued prior to the date of the
notice of termination by the Executive.

         13.3 In the event of the  termination of Executive's  employment by the
Company,  other than  pursuant  to  Section  12.1 of this  Agreement,  or if the
Executive  terminates this Agreement pursuant to Section 12.2 of this Agreement,
or in the  event the  Company  delays  for more  than 15 days the  making of any
payment  required to be made  hereunder,  without in any way excusing  Company's
obligations  under this Agreement,  the provisions of Section 10 shall not apply
to the Executive.

14.      REMEDIES

         The Company recognizes that because of the Executive's special talents,
stature  and  opportunities  in the  industry,  in the event of  termination  by
Company hereunder (except under

                                        9

<PAGE>



Section  12.1.1)  before the end of the agreed term,  Company  acknowledges  and
agrees that the provisions of this Agreement  regarding further payments of Base
Compensation,  expenses,  Bonuses  and  the  exercisability  of  stock  options,
warrants and stock appreciation rights constitute fair and reasonable provisions
for the consequences of such termination,  do not constitute a penalty, and such
payments and benefits shall not be limited or reduced by amounts Executive might
earn or be able to earn  from  any  other  employment  of  ventures  during  the
remainder of the agreed term of this Agreement.

15.      EXCISE TAX.

         In the event that any payment or benefit  received or to be received by
Executive in connection  with a termination of his employment with Company would
constitute a "parachute  payment" within the meaning of Code Section 280G or any
similar or successor provision to 280G and/or would be subject to any excise tax
imposed by Code Section  4999 of the Code or any similar or successor  provision
then the Company  shall assume all liability for the payment of any such tax and
the Company shall immediately  reimburse  Executive on a "grossed-up"  basis for
any income taxes attributable to Executive by reason of such Company payment and
reimbursements.

16.      ARBITRATION.

         Any   controversies   between  Company  and  Executive   involving  the
construction  or  application  of any of the terms,  provisions or conditions of
this Agreement,  save and except for any breaches  arising out of Sections 9 and
10 hereof,  shall on the written  request of either party served on the other by
submitted to arbitration.  Such arbitration shall comply with and be governed by
the rules of the American Arbitration  Association and shall be before three (3)
arbitrators.  Judgment may  thereafter be entered upon any award in any court of
competent  jurisdiction.  An arbitration demand must be made within one (1) year
of the date on which the party  demanding  arbitration  first had  notice of the
existence of the claim to be arbitrated,  or the right to arbitration along with
such claim shall be considered to have been waived.  Three (3) arbitrators shall
be selected according to the procedures of the American Arbitration Association.
The cost of arbitration shall be born by the losing party or in such proportions
as the arbitrator  shall decide.  The arbitrator  shall have no authority to add
to, subtract from or otherwise  modify the provisions of this  Agreement,  or to
award punitive damages to either party.

17.      ENTIRE AGREEMENT: SURVIVAL.

         17.1 This Agreement  contains the entire Agreement  between the parties
with respect to the transactions  contemplated herein and supersedes,  as of the
effective date hereof any prior agreement or  understanding  between Company and
Executive   with   respect   to   Executive's   employment   by   Company.   The
unenforceability  of any  provision  of this  Agreement  shall  not  effect  the
enforceability of any other provision.  This Agreement may not be amended except
by an agreement in writing signed by the Executive and the Company. Waiver of or
failure to exercise  any rights  provided by this  Agreement  and in any respect
shall not be deemed a waiver of any further or future rights.

                                       10

<PAGE>





         17.2 The provisions of this Agreement  shall survive the termination of
this Agreement.

18.      ASSIGNMENT

         This  Agreement  shall not be assigned to other  parties,  but shall be
binding upon any purported successors and assigns of Company.

19.      GOVERNING LAW.

         This Agreement and all the amendments  hereof, and waivers and consents
with respect  thereto shall be governed by the internal laws of the State of New
York, without regard to the conflicts laws principles thereof.

20.      NOTICES.

         20.1 All notices, responses, demands or other communications under this
Agreement  shall be in  writing  and  shall be  deemed  to have  been  given and
received when:

                  (A)      delivered by hand;

                  (B)  three  (3) days  after  sent by telex or  telefax,  (with
receipt  confirmed)1  provided  that a copy is mailed by registered or certified
mail, return receipt requested; or

                  (C) two  (2)  days  after  sent by  express  delivery  service
(receipt  requested)  in each case to the  appropriate  address as the party may
designate to itself by notice to the other parties:

                           (i)      if to the Company:

                                    Hauppauge Digital, Inc.
                                    91 Cabot Court
                                    Hauppauge, New York 11788
                                    Attention: President
                                    Telephone:       516-434-1600
                                    Fax:             516-434-3198

                           (ii)     if to the Executive:

                                    Kenneth R. Aupperle
                                    91 Cabot Court
                                    Hauppauge, New York 11788
                                    Telephone:       516-434-1600
                                    Fax:             516-434-3198

                                       11

<PAGE>


21.      SEVERABILITY OF AGREEMENT.

         Should any part of this Agreement for any reason be declared invalid by
a court of competent  jurisdiction,  or in arbitration,  such decision shall not
affect the validity of any remaining portion,  which remaining  provisions shall
remain in full force and effect as if this  Agreement had been executed with the
invalid portion thereof  eliminated,  and it is hereby declared the intention of
the  parties  that they would  have  executed  the  remaining  portions  of this
Agreement  without including any such part, parts or portions which may, for any
reason, be hereafter declared invalid.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement the
day and year first above written.


                                                HAUPPAUGE DIGITAL, INC.

                                                By:/s/ Kenneth Plotkin 
                                                ------------------------------  


                                                /s/ Kenneth R. Aupperle
                                                ------------------------------  
                                                Kenneth R. Aupperle - Executive


                                       12

<PAGE>




                              EMPLOYMENT AGREEMENT

         AGREEMENT  made as of the  10th  day of  January,  1998 by and  between
HAUPPAUGE  DIGITAL,  INC., with offices at 91 Cabot Court,  Hauppauge,  New York
11788 (the "Company") and KENNETH PLOTKIN (the "Executive").

         WHEREAS,  the Company and the  Executive  are parties to an  employment
agreement (the "Former Employment  Agreement") that by its terms is to expire on
January 10, 1998; and

         WHEREAS,  the  parties  wish to enter into a new  employment  agreement
containing the terms and conditions set forth below.

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

1.   EMPLOYMENT

     1.1 The parties  hereto  acknowledge  that with the exception of that stock
option grant for 150,000  shares of Common Stock of the Company,  as provided in
Section 12 of the Former  Employment  Agreement,  which grant shall be deemed to
continue  in  effect  in  accordance  with the  terms of the  Former  Employment
Agreement and $21,562 of unpaid deferred salary,  all obligations of the parties
due and owing under the Former  Employment  Agreement  have been  fulfilled  and
except with respect to such stock option grant, the Former Employment  Agreement
is hereby terminated in its entirety.

     1.2 The Company  hereby  employs the  Executive,  and the Executive  hereby
accepts  employment  as  Chairman  of the Board of  Directors,  Chief  Executive
Officer,  Vice  President  and  Secretary  of the  Company  upon the  terms  and
conditions  hereafter set forth. The Executive shall also serve in such capacity
for  each of the  Company's  subsidiaries,  unless  otherwise  agreed  to by the
parties.

                                        1

<PAGE>




2.   TERM.

     2.1 Subject to Section 12 below and  further  subject to Section 2.2 below,
the term of this Agreement shall commence on January 10, 1998 and end on January
9, 2001.  Each twelve (12) month period from January 10 through January 9 during
the term  hereof  shall be  referred  to as an "Annual  Period".  

     2.2  Subject  to Section 12 below,  unless  the Board of  Directors  or the
Executive  shall  determine  to the  contrary  and shall so notify  the other in
writing on or before the end of any Annual Period, as hereinbefore defined, then
at the end of each Annual Period  hereunder,  the term of this  Agreement  shall
automatically  be extended for one (1)  additional  Annual Period to be added at
the end of the then current term of this Agreement.

3.   DUTIES.

     3.1.  Excluding  periods of vacation,  illness and  disability to which the
Executive is entitled, as hereinafter  provided,  the Executive agrees to devote
his full time,  attention  and  energies  during  normal  business  hours to the
business and affairs of the Company in a faithful and diligent manner during the
term of this Agreement.

     3.2 Nothing  contained in this Agreement  shall be construed to prevent the
Executive,  during the term of this  Agreement  from,  (A) serving on corporate,
civic or charitable boards or committees,  (B) delivering  lectures,  fulfilling
speaking  engagements  or teaching at educational  institutions,  and (C) making
investments  of any passive  nature in any business (The making of an investment
of 5% or more in any  company,  without the  consent of the board of  directors,
shall  be  presumed  to be not of a  passive  nature.);  provided  that all such


                                        2

<PAGE>



activities  and  investments  do  not  interfere  with  the  performance  of the
Executive's  duties hereunder or cause or result in a violation of Section 10 of
this  Agreement.  The  Executive's  ownership  interest in Ladokk  Realty Co. is
acceptable to the Company.

4.   COMPENSATION.

     4.1 Base Compensation.

          4.1.1  During the first three Annual  Periods  during the term of this
     Agreement,   the  Executive  shall  be  paid  the  following  minimum  Base
     Compensation:

               1998- $125,000
               1999- $150,000
               2000- $180,000

          4.1.2 For each Annual Period that this  Agreement  continues in effect
     beyond the year 2000,  the Executive  shall receive an increase to his Base
     Compensation  as  determined  by mutual  agreement  of the  Company and the
     Executive,  and if they cannot agree, then his Base  Compensation  shall be
     identical to that payable during the preceding Annual Period.

          4.1.3  The  Executive's  Base  Compensation  shall be paid in the same
     manner as that paid to other executives of the Company.

     4.2 Bonus.

          4.2.1 At the end of each fiscal year of the  Company,  during the term
     of this Agreement, commencing with the fiscal year ended September 30,1998,
     the  Executive  shall be paid a bonus  ("Bonus")  as follows:  

               A. An  amount  equal to 2% of the  Company's  earnings  excluding
               earnings that are not from  operations  and before  reduction for
               

                                        3

<PAGE>



               interest and income taxes  ("EBIT'),  provided that the Company's
               EBIT for the  applicable  fiscal year  exceeds  120% of the prior
               fiscal year's EBIT and if not, than 1% of the Company's EBIT. The
               determination  of  EBIT  shall  be made in  accordance  with  the
               Company's  audited  financial  statements in its filings with the
               Securities  and  Exchange  Commission  on its Form 10-KSB or Form
               10-K.


               B. The Bonus shall be payable in full, in cash, no later than 120
               days after the close of the applicable  fiscal year for which the
               Bonus is being paid.


               C. If the  Executive's  employment  is  terminated  prior  to the
               conclusion  of a fiscal  year of the  Company,  then  his  Bonus,
               unless otherwise  provided in this Agreement,  shall be pro-rated
               to the  date  of the  close  of the  Company's  following  fiscal
               quarter, based upon the financial results to such period.


          4.2.2 In addition to the foregoing, the Executive shall be entitled to
     such other bonuses and raises as the Board of Directors of the Company,  in
     its sole discretion, shall determine.


     4.3 Automobile  Allowance.  During the term of this Agreement,  the Company
shall pay all of the Executive's reasonable expenses for the use and maintenance
of his  automobile,  such  as  gasoline,  oil,  tires,  repairs  and  automobile
insurance.  In  addition,  the  Executive  shall be  entitled  to $500 per month
payable on the first day of each  month,  to  reimburse  the  Executive  for the
purchase or lease of an automobile at any time acquired by him.

                                                         4

<PAGE>



     4.4 Bonus Upon Change-In Control.  Upon a Change of Control as  hereinafter
defined,  the Executive shall be entitled to the payment of that bonus specified
in Section 13.2 of this Agreement.

5. EXPENSES.

     The Company will arrange for the payment of reasonable expenses incurred by
the  Executive,  in  furtherance  of or in  connection  with the business of the
Company,   including,   but  not  limited  to,  all  travel   expenses  and  all
entertainment  expenses,  whether incurred at the Executive's  residence,  while
traveling, or otherwise. The Company also recognizes that, in the performance of
his duties,  the  Executive  may be required to  entertain  various  persons and
representatives of organizations with whom the Company has or would like to have
business relationships. The Company will arrange for the prompt reimbursement of
these expenses upon  presentation by the Executive of expense  vouchers for such
expenses. In no event shall the Executive incur any expenses in excess of $5,000
without the approval of another executive officer of the Company.

6. VACATIONS.

     At all times throughout the term of this Agreement,  the Executive shall be
entitled to paid  vacations of not less than twenty (20)  business days for each
Annual Period of this Agreement,  to be taken at such times as determined by the
Executive. All vacation days not utilized shall be deemed forfeited.

7. DISABILITY.

     If the Executive is unable to perform his duties hereunder by reason of any
illness,  physical or mental  disability  or  incapacity,  for 125 business days
during any  consecutive  twelve (12) month  period,  he shall be entitled to the
full payment of his compensation under Section 4 and benefits

                                        5

<PAGE>



under  Section  8  during  such  125  business  days,   less  such  benefits  or
compensation  as payable to the  Executive by reason of State,  Federal,  Social
Security,  disability,  worker's  compensation or comparable government benefits
and the  policies  of  disability  insurance  procured  by the  Company  for the
Executive.  The  determination  of the Executive's  illness,  physical or mental
disability  shall be determined in accordance  with the terms of the  disability
insurance  policy  procured  by the  Company,  or if such  policy is not then in
effect as reasonably  determined by the  Executive's  medical  doctor.  During a
continuation  of the foregoing  disability  and prior to the  termination of his
employment,  the  Executive  shall not be  entitled  to his  compensation  under
Sections  4.1 and 4.3,  but shall be  entitled to all other  compensation  under
Section 4 and benefits  under Section 8 payable under this  Agreement.  Under no
circumstance  shall the  Executive  receive less than that amount of  disability
insurance  maintained  for him by the Company.  The Company shall be required to
obtain  disability  insurance  in such amount and with such  reasonable  waiting
period and terms as  determined  by the board of directors  of the  Company. 

8. OTHER BENEFITS.

     8. 1 Medical Insurance. At all times throughout the term of this Agreement,
and as otherwise provided in this Agreement,  the Company shall maintain in full
force and effect,  and pay timely the  premiums  due on, a policy or policies of
major medical and hospitalization insurance for the benefit of the Executive and
his  immediate  family,  with  benefits  similar  to  that  supplied  for  other
executives of the Company. In lieu of the foregoing,  the Executive may elect to
receive  direct  payment  from the  Company of such  equivalent  amount as would
otherwise be payable by the Company for such insurance.

     8.2 Life Insurance. At all times throughout the term of this Agreement, and


                                        6

<PAGE>



as otherwise  provided in this  Agreement,  the Company shall pay in full,  each
year, in advance,  the premiums on a term life  insurance  policy or policies in
the amount of $500,000 on the life of the Executive,  owned by the Executive, or
his  spouse,  or a trust for their  benefit or the  benefit  of the  Executive's
family.

     8.3 Other  Benefits.  This  Agreement  is not  intended to and shall not be
deemed to be in lieu of any other rights,  benefits and  privileges to which the
Executive  may be entitled as an  executive  of the Company or as a  participant
under any other retirement, pension, profit-sharing, or stock option plan of the
Company,  and it is understood that the Executive shall have the same rights and
privileges to participate  in such plans and benefits as any other  executive of
the Company during his period of employment.

9. CONFIDENTIAL INFORMATION.


     9.1  The  Executive  will  not,  during  or  subsequent  to his  employment
hereunder,  without  the  consent  of the  Board of  Directors  of the  Company,
divulge, furnish or make accessible to any person or entity (except to employees
of the Company, as may be necessary in the regular course of the business of the
Company and except as may be required  pursuant to any court order,  judgment or
decision from any court of competent jurisdiction) any knowledge or information,
customer lists, techniques,  processes,  formulas,  machinery, plans, devices or
materials of the Company with respect to any confidential or secret  development
or research  work of the Company or with  respect to any other  confidential  or
secret aspect of the business of the Company ("Confidential  Information").  The
foregoing  shall not apply to  information  which is in the public domain on the
date  hereof;  which after it is  disclosed  to the  Executive by the Company is
published  or  becomes  part  of the  public  domain  through  no  fault  of the
Executive;  or, after the Executive is no longer employed by the Company,  which
is  thereafter  disclosed to the Executive in good faith by a third party who is


                                                         7

<PAGE>



not under any obligation of confidence or secrecy to the Company with respect to
such  information  at the time of disclosure to him.  Upon  termination  of this
Agreement,   the  Executive  shall  return  to  the  Company  all   Confidential
Information in his possession.
  

     9.2 In the event of a  violation  of this  Section,  the  Company  shall be
entitled,  in addition to any other relief at law or in equity,  and without any
election of remedy  limitation,  to  injunctive  relief in a Court of  competent
jurisdiction.

10. COVENANT NOT TO COMPETE.

     10.1 Provided the Company is not in default of any of its obligations under
this Agreement,  the Executive  agrees that at all times during the term of this
Agreement,  and for one (1) year  after its  termination,  not to,  directly  or
indirectly,  on his own or in  concert  with  others,  for his own  behalf or in
behalf of others:


          10.1.1 persuade or attempt to persuade,  sell, solicit the sale, offer
     to sell, or make sales calls to any person or entity,  which is a customer,
     client or supplier of the Company, or was its customer,  client or supplier
     within twelve (12) months prior to the termination of his employment by the
     Company,  with respect to any products or services sold by the Company, and
     any  products  or  services  similar  to that  sold by the  Company  or the
     Company, except on behalf of the Company; or


          10.1.2  own an  equity  interest  in,  loan  money  to,  or serve as a
     consultant,  director  or  officer  of,  or  be  employed  by or  for,  any
     corporation,  partnership or business  entity which  competes,  directly or
     indirectly,  with the  business of the Company,  except that the  Executive
     shall not be  prohibited  from owning an equity  interest  in a  competitor
     thereof  which is not in  excess of five (5%)  percent  of the  outstanding
     shares of such competitor whose common stock is regularly traded on a

                                        8

<PAGE>



     national stock exchange or quoted by NASDAQ and further provided that after
     the  termination of this  Agreement,  the Executive shall not be prohibited
     from owning any equity  interest  in or working for any company  located in
     any country located at and which sells its competing  products  exclusively
     in a country or countries where none of the Company's products are sold; or
   
          10.1.3 interfere with, attempt to interfere with, solicit, persuade or
     attempt to persuade, or entice away any of the Company's employees.

     10.2 In the event of a  violation  of this  Section  the  Company  shall be
entitled,  in addition to any other relief at law or in equity,  and without any
election  of remedy  limitation  to  injunctive  relief in a Court of  competent
jurisdiction.

     10.3 The  provisions  of this  Section  10 shall not be  applicable  to any
period after the termination of this Agreement if the Company has not offered to
renew this  Agreement on terms at least as favorable as the terms and conditions
provided herein during such period.

11. LIFE INSURANCE FOR THE BENEFIT OF THE COMPANY.

     The  Company  may  apply  for and own  life  insurance  on the  life of the
Executive  for the  benefit  of the  Company  in such  amounts  as the  Board of
Directors may, from time to time  determine.  The Company shall pay the premiums
as they become due on any such  insurance  policies,  and all dividends and cash
value and proceeds on such insurance shall belong to the Company.  The Executive
shall give his full cooperation,  including submission to medical  examinations,
to enable the Company to purchase the aforesaid insurance.

12. TERMINATION.

     12.1 Termination by the Company

          12.1.1 Termination for Cause. The Company may terminate this Agreement
     



                                        9

<PAGE>



     upon written notice for Cause. For purposes hereof,  "Cause" shall mean (A)
     engaging by the  Executive in conduct that is in violation of Sections 9 or
     10 of  this  Agreement;  (B)  the  conviction  of  the  Executive  for  the
     commission  of a felony;  (C) the habitual  abuse of alcohol or  controlled
     substances;  (D) the failure of the  Executive to be present for work for a
     period of sixty (60) business days during any consecutive twelve (12) month
     period  for  reason  other  than  vacation,  illness,  physical  or  mental
     disability or incapacity  and/or (E) the wilful failure of the Executive to
     perform his duties under this  Agreement.  Notwithstanding  anything to the
     contrary in this Section 12.1.1, the Company may not terminate  Executive's
     employment  under this Agreement for Cause unless the Executive  shall have
     first received notice from the Board of Directors advising the Executive of
     the specific acts or omissions  alleged to constitute  Cause, and such acts
     or  omissions  continue  after the  Executive  shall have had a  reasonable
     opportunity  (at least 10 days from the date Executive  receives the notice
     from the Board of Directors) to correct the acts or omissions so complained
     of.  In the event of the  termination  of this  Agreement  for  Cause,  the
     Executive  shall  be  entitled  to  no  further  compensation,  or  expense
     reimbursement that accrues after the date of termination of this Agreement.

          12.1.2   Termination  for   Disability.   The  Company  may  terminate
     Executive's   employment  under  this  Agreement  while  the  Executive  is
     incapacitated,  and not  performing  his  duties  if,  as a  result  of any
     illness, physical or mental disability, or incapacity, Executive shall have
     failed to perform his duties under this  Agreement  for any prior period of
     125  business  days during any  consecutive  twelve (12) month  period.  If
     Executive's employment is terminated under this Section 12.1.2: (A) for the
     first six (6) months after termination, Executive shall be paid 100% of his
     compensation  under  Section 4 of this  Agreement and for the following six
     (6) months  Executive  shall be paid an amount equal to fifty (50%) percent
     of his compensation under Section 4 of this

                                       10

<PAGE>



     Agreement and thereafter he shall receive no  compensation  under Section 4
     of this  Agreement,  and (B) the Company shall pay for a period until three
     (3) years from the date of termination of his employment all benefits under
     Sections 8.1 and 8.2 of this Agreement.  Any amounts payable by the Company
     to the  Executive  under this  Section  with  respect to Section 4 shall be
     reduced  by  the  amount  of  any  disability  payments  paid  pursuant  to
     disability insurance actually received by the Executive or his beneficiary.

          12.1.3   Termination  Upon  Death.  The  Company  shall  cause  to  be
     immediately  paid the proceeds of the insurance  pursuant to Section 8.2 of
     this Agreement. This Agreement shall automatically terminate upon the death
     of  Executive  and no further  compensation  or expenses  shall be payable,
     except that  Executive's  estate  shall be entitled to receive the pro-rata
     amount of any Bonus payable under Section 4.2 and any profit  sharing plans
     that the Company may  institute for the period prior to  Executive's  death
     and any other  amount to which  Executive  was  entitled at the time of his
     death.  All health  insurance and other benefits  applicable to Executive's
     immediate family pursuant to Section 8.1 shall continue for thirty-six (36)
     months from the date of  Executive's  death and be paid for by the Company.

     12.2. Termination by Executive

          12.2.1 The Executive  shall have the right to terminate his employment
     under this  Agreement upon thirty (30) days' notice to Company given within
     ninety (90) days  following the  occurrence of any of the following  events
     (A) through (E) or within one (1) year  following  the  occurrence of event
     (F):  

                    (A) the  Executive is not elected or retained as provided in
               Section 1.2 of this Agreement;

                                       11

<PAGE>



                    (B) the Company acts to materially reduce Executive's duties
               and responsibilities under this Agreement;

                    (C) the Company  acts to change the  geographic  location of
               the   performance  of  Executive's   duties  from  the  New  York
               Metropolitan  area. For purposes of this Agreement,  the New York
               Metropolitan  area shall be deemed to be the area  within 50 road
               miles of Company's present offices;

                    (D) a failure by Company  to obtain the  assumption  of this
               Agreement by any successor;

                    (E) a breach  of any of the terms of this  Agreement  by the
               Company,  which is not cured  within  thirty (30) days of written
               notice by the Executive to the Company of such breach; and

                    (F) a "Change of  Control"  by which a person  (other than a
               person  who is both an officer  and a Director  of Company on the
               effective date hereof), including a "group" as defined in Section
               13(d)(3) of the  Securities  Exchange  Act of 1934,  becomes,  or
               obtains  the right to  become,  the  beneficial  owner of Company
               securities having 20% or more of the combined voting power of the
               then  outstanding  securities of the Company that may be cast for
               the election of directors of the Company  (other than as a result
               of an  issuance  of  securities  initiated  by the Company in the
               ordinary  course of business) or the  composition of the Board of
               Directors of the Company  changes so that present  members of the
               Board of  Directors  of the  Company no longer hold a majority of
               the seats.


          12.2.2 If the Company shall  terminate  Executive's  employment in any
     way that is a breach of this  Agreement,  or if Executive  shall  terminate
     this Agreement under Section 12.2.1 of

                                       12

<PAGE>



     this   Agreement,   the  Company's   obligations   shall  be  absolute  and
     unconditional  and  not  subject  to any  offset  or  counterclaim  and the
     Executive shall continue to be entitled to receive all amounts provided for
     by Section 13 of this Agreement regardless of the amount of compensation he
     may earn with respect to any other  employment he may obtain,  provided the
     Company  shall be  entitled  to offset  any  compensation  received  by the
     Executive after one (1) year from any other employer.  Notwithstanding  the
     foregoing,  the  Executive  shall have no  responsibility  to mitigate  his
     damages at any time.

13.  CONSEQUENCES OF BREACH BY COMPANY: EMPLOYMENT TERMINATION.

     13.1 If this  Agreement is terminated  pursuant to Section  12.2.1  (A)-(E)
hereof,  or if the Company shall  terminate  Executive's  employment  under this
Agreement  in any way that is a breach of this  Agreement  by the  Company,  the
following  shall apply:

          13.1.1  Executive shall receive a cash payment equal without  discount
     to  Executive's  total  compensation  under  Section 4 and  benefits  under
     Section 8 of this Agreement,  for the remainder of the term hereof, payable
     within  thirty  (30)  days of the  date of such  termination,  except  that
     Bonuses  shall  be  paid  for  the  remainder  of the  term  promptly  when
     determined;

          13.1.2  Executive  shall be entitled to the  immediate  payment of all
     unpaid accrued compensation and benefits under this Agreement;

          13.1.3  All stock  options,  warrants  and stock  appreciation  rights
     granted by Company to Executive  under any plan or  otherwise  prior to the
     date of termination shall become vested,  accelerate and become immediately
     exercisable, where relevant at an exercise price of 10(cents) per share. In
     the  event  Executive  owns or is  entitled  to  receive  any  unregistered
     securities of Company,  the Company shall use its best efforts to cause the
     registration of all such securities as soon as

                                       13

<PAGE>



     practicable,  but no later than 120 days after the date of  termination  of
     this Agreement or ninety (90) days after the close of the Company's  fiscal
     year,  if  such  close  occurs  during  the  ninety  (90)  days  after  the
     termination of this Agreement;  provided,  however, that such period may be
     extended or delayed by Company for one period of up to 60 days if, upon the
     advice of counsel at the time such registration is required to be filed, or
     at the time  Company is required to exercise its best efforts to cause such
     registration statement to become effective,  such delay is advisable and in
     the best  interests  of Company  because  of the  existence  of  non-public
     material information,  or to allow Company to complete any pending audit of
     its financial statements;


     13.2 If this Agreement is terminated  pursuant to Section  12.2.1(F),  then
the Executive shall be entitled to a one-time bonus equal to three (3) times the
amount of his Average Annual Compensation,  as hereinafter defined,  received by
him during the thirty-six (36) month period  preceding the date of the Change of
Control.  Average Annual  Compensation  shall include all salaries,  bonuses and
benefits,  paid or accrued pursuant to Sections 4 and 8 of this Agreement during
the  thirty-six  (36) month period  preceding the date of the Change of Control.
Said bonus shall be paid within  thirty (30) days from the date of the notice of
termination by the Executive.  Payment of the Bonus hereunder  shall  constitute
full  payment  of  all of  the  Company's  obligations  under  Section  4 of the
Agreement  that were not accrued prior to the date of the notice of  termination
by the Executive. 

     13.3 In the  event of the  termination  of  Executive's  employment  by the
Company,  other than  pursuant  to  Section  12.1 of this  Agreement,  or if the
Executive  terminates this Agreement pursuant to Section 12.2 of this Agreement,
or in the  event the  Company  delays  for more  than 15 days the  making of any
payment required to be made hereunder, without in any way excusing

                                                        14

<PAGE>



Company's  obligations under this Agreement,  the provisions of Section 10 shall
not apply to the Executive.


14. REMEDIES

     The Company  recognizes  that because of the Executive's  special  talents,
stature  and  opportunities  in the  industry,  in the event of  termination  by
Company  hereunder  (except under Section  12.1.1)  before the end of the agreed
term,  Company  acknowledges  and agrees that the  provisions of this  Agreement
regarding  further  payments  of Base  Compensation,  expenses,  Bonuses and the
exercisability  of  stock  options,   warrants  and  stock  appreciation  rights
constitute  fair  and  reasonable   provisions  for  the  consequences  of  such
termination,  do not constitute a penalty,  and such payments and benefits shall
not be limited or  reduced  by amounts  Executive  might earn or be able to earn
from any other employment of ventures during the remainder of the agreed term of
this Agreement.

15. EXCISE TAX.

     In the event that any  payment or benefit  received  or to be  received  by
Executive in connection  with a termination of his employment with Company would
constitute a "parachute  payment" within the meaning of Code Section 280G or any
similar or successor provision to 280G and/or would be subject to any excise tax
imposed by Code Section  4999 of the Code or any similar or successor  provision
then the Company  shall assume all liability for the payment of any such tax and
the Company shall immediately  reimburse  Executive on a "grossed-up"  basis for
any income taxes attributable to Executive by reason of such Company payment and
reimbursements.

16. ARBITRATION.

     Any controversies  between Company and Executive involving the construction


                                                        15

<PAGE>



or application of any of the terms,  provisions or conditions of this Agreement,
save and except for any breaches arising out of Sections 9 and 10 hereof,  shall
on the  written  request of either  party  served on the other by  submitted  to
arbitration.  Such arbitration shall comply with and be governed by the rules of
the American Arbitration  Association and shall be before three (3) arbitrators.
Judgment  may  thereafter  be entered  upon any award in any court of  competent
jurisdiction. An arbitration demand must be made within one (1) year of the date
on which the party  demanding  arbitration  first had notice of the existence of
the claim to be arbitrated,  or the right to  arbitration  along with such claim
shall be considered to have been waived. Three (3) arbitrators shall be selected
according to the procedures of the American Arbitration Association. The cost of
arbitration  shall be born by the  losing  party or in such  proportions  as the
arbitrator  shall  decide.  The  arbitrator  shall have no  authority to add to,
subtract from or otherwise modify the provisions of this Agreement,  or to award
punitive damages to either party.

17. ENTIRE AGREEMENT: SURVIVAL.

     17.1 This Agreement  contains the entire Agreement between the parties with
respect  to the  transactions  contemplated  herein  and  supersedes,  as of the
effective date hereof any prior agreement or  understanding  between Company and
Executive   with   respect   to   Executive's   employment   by   Company.   The
unenforceability  of any  provision  of this  Agreement  shall  not  effect  the
enforceability of any other provision.  This Agreement may not be amended except
by an agreement in writing signed by the Executive and the Company. Waiver of or
failure to exercise  any rights  provided by this  Agreement  and in any respect
shall  not be  deemed  a  waiver  of any  further  or  future  rights.

     17.2 The provisions of this Agreement shall survive the termination of this
Agreement.

                                       16

<PAGE>



18. ASSIGNMENT.

     This Agreement shall not be assigned to other parties, but shall be binding
upon any purported successors and assigns of Company.

19. GOVERNING LAW.

     This Agreement and all the amendments hereof, and waivers and consents with
respect thereto shall be governed by the internal laws of the State of New York,
without regard to the conflicts laws principles thereof.

20. NOTICES.

     20.1 All notices,  responses,  demands or other  communications  under this
Agreement  shall be in  writing  and  shall be  deemed  to have  been  given and
received  when: 

          (A) delivered by hand;

          (B) three  (3) days  after  sent by telex or  telefax,  (with  receipt
     confirmed), provided that a copy is mailed by registered or certified mail,
     return receipt requested; or

          (C) two (2) days  after  sent by  express  delivery  service  (receipt
     requested)  in each  case  to the  appropriate  address  as the  party  may
     designate to itself by notice to the other parties:

               (i) if to the  Company: 

                    Hauppauge  Digital,  Inc.
                    91 Cabot Court
                    Hauppauge, New York 11788
                    Attention: President 
                    Telephone: 516-434-1600
                    Fax: 516-434-3198



                                       17

<PAGE>


               (ii) if to the Executive:

                    Kenneth Plotkin
                    91 Cabot Court
                    Hauppauge, New York 11788
                    Telephone: 516-434-1600
                    Fax: 516-434-3198

21. SEVERABILITY OF AGREEMENT.

     Should any part of this  Agreement for any reason be declared  invalid by a
court of competent  jurisdiction,  or in  arbitration,  such decision  shall not
affect the validity of any remaining portion,  which remaining  provisions shall
remain in full force and effect as if this  Agreement had been executed with the
invalid portion thereof  eliminated,  and it is hereby declared the intention of
the  parties  that they would  have  executed  the  remaining  portions  of this
Agreement  without including any such part, parts or portions which may, for any
reason, be hereafter declared invalid.

     IN WITNESS WHEREOF, the parties hereto have executed this Agreement the day
and year first above written.


                                       HAUPPAUGE DIGITAL, INC.

                                       By:-------------------------------
                                          Kenneth R. Aupperle


                                       ----------------------------------
                                       Kenneth Plotkin - Executive

                                       18

<PAGE>

                                   Exhibit 21

                           Subsidiaries of the Company


     (1)  Subsidiaries of the Company are:

          (a)  Hauppauge Computer Works, Inc. (New York)

          (b)  HCW Distributing Corp. (New York)

     (2)  Subsidiaries of Hauppauge Computer Works, Inc. are:

          (a)  Hauppauge Computer Works, GmbH (a German corporation)

          (b)  Hauppauge Computer Works, Ltd. (a Virgin Islands corporation)

     (3)  The Subsidiary of Hauppauge Computer Works, GmbH is:

          (a)  Hauppauge Computer Works Ltd. UK (a British corporation)




<PAGE>

                                   Exhibit 23


                           Consent of BDO Seidman, LLP

Hauppauge Digital, Inc.
Hauppauge, New York

     We hereby consent to the incorporation by reference in the Registration
Statements of Hauppauge Digital, Inc. on Form S-8, File No. 33-25947, filed with
the  Securities and Exchange Commission on April 28, 1997, of our report dated
December 4, 1998 on the consolidated financial statements of Hauppauge Digital,
Inc. appearing in the Company's Annual Report on Form 10-KSB for the year ended
September 30, 1998.

/s/BDO Seidman, LLP
- --------------------
BDO Seidman, LLP

Melville, New York
December 23, 1998



<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S.
       
<S>                            <C>
<PERIOD-TYPE>                  12-MOS
<FISCAL-YEAR-END>                              sep-30-1998
<PERIOD-START>                                 oct-01-1997
<PERIOD-END>                                   sep-30-1998
<EXCHANGE-RATE>                                1
<CASH>                                         6,281,852
<SECURITIES>                                   0
<RECEIVABLES>                                  6,497,163
<ALLOWANCES>                                   100,000
<INVENTORY>                                    8,552,097
<CURRENT-ASSETS>                               22,397,006
<PP&E>                                         805,953
<DEPRECIATION>                                 362,343
<TOTAL-ASSETS>                                 22,897,454
<CURRENT-LIABILITIES>                          12,860,556
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       45,014
<OTHER-SE>                                     9,991,884
<TOTAL-LIABILITY-AND-EQUITY>                   22,897,454
<SALES>                                        38,757,443
<TOTAL-REVENUES>                               38,757,443
<CGS>                                          28,643,843
<TOTAL-COSTS>                                  8,051,906
<OTHER-EXPENSES>                               420,796
<LOSS-PROVISION>                               150,000
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                2,482,490
<INCOME-TAX>                                   523,937
<INCOME-CONTINUING>                            1,958,553
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   1,958,553
<EPS-PRIMARY>                                  0.44
<EPS-DILUTED>                                  0.42
        


</TABLE>


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