ACCOM INC
8-K/A, 2000-04-07
PHOTOGRAPHIC EQUIPMENT & SUPPLIES
Previous: UNION PACIFIC RESOURCES GROUP INC, 8-K, 2000-04-07
Next: EYE CARE INTERNATIONAL INC, 10KSB40, 2000-04-07





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 8-K/A

                           AMENDMENT TO CURRENT REPORT

  Filed Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


       Date of Report (date of earliest event reported): December 10, 1998


                                   ACCOM, INC.
             (Exact name of registrant as specified in its charter)


    Delaware                                                    94-3055907
(State or other                                              (I.R.S. Employer
jurisdiction of                                             Identification No.)
incorporation)

                                     0-26620
                                (Commission File
                                     Number)


1490 O'Brien Drive, Menlo Park, California                        94025
 (Address of principal executive offices)                       (Zip Code)


       Registrant's telephone number, including area code: (650) 328-3818


<PAGE>


                                   FORM 8-K/A

This Form 8-K/A is being  filed by Accom,  Inc.  ("Accom" or the  "Company")  to
amend  Accom's  Current  Report  on Form 8-K  filed on  December  23,  1998 (the
"Original Form 8-K") to report the Company's acquisition of substantially all of
the assets of Scitex Digital Video, Inc., a Massachusetts  corporation,  and the
related  transactions.  The  Original  Form  8-K is  hereby  amended  to add the
financial statements included in Items 7(a) and 7(b).


Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.

(a)      Financial Statements of Business Acquired.

         Scitex Digital Video Division:

         Combined Consolidated Financial Statements for the Years Ended December
         31, 1997,  1996,  and 1995 and for the Nine Months Ended  September 30,
         1998 and 1997 (Unaudited) and Report of Independent Accountants

                                       2

<PAGE>


                        Report of Independent Accountants

To the Board of Directors and Shareholders
of Scitex Digital Video Division

In our opinion,  the accompanying  combined  consolidated balance sheets and the
related combined consolidated statements of operations,  of shareholders' equity
(deficit)  and of cash flows  present  fairly,  in all  material  respects,  the
financial position of Scitex Digital Video Division (the "Company") (see Note 1)
as of  December  31, 1997 and 1996 and the  results of its  operations  and cash
flows for each of the three  years in the  period  ended  December  31,  1997 in
conformity  with  generally  accepted  accounting  principles.  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 of these  statements  in  accordance  with
generally  accepted auditing  standards,  which 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,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above.

As discussed in Note 1, substantially all of the Company's  operations since its
inception  were financed by Scitex  Corporation  Ltd. and its  subsidiaries.  As
further  discussed in note 12, on December 10,  1998,  substantially  all of the
Company's  assets were  acquired by Accom Inc. The  financial  statements do not
include any adjustment that might result from this change in ownership.

February 11, 1998, except for Note 12,
as to which the date is December 10, 1998

                                       3

<PAGE>


<TABLE>
Scitex Digital Video Division
Combined Consolidated Balance Sheets


<CAPTION>
                                                                                      December 31,                    September 30,
                                                                           ----------------------------------         -------------
                                                                              1996                   1997                  1998
                                                                           ------------          ------------          ------------
                                                                                                                        (unaudited)
<S>                                                                        <C>                   <C>                   <C>
Assets
Current assets:
     Cash and cash equivalents                                             $  4,243,420          $  1,136,247          $    623,224
     Accounts receivable, net                                                13,457,259             6,177,126             2,573,293
     Inventory                                                               16,926,746            15,283,647             7,981,189
     Prepaid expenses and other                                               1,459,884             1,153,402             1,060,228
                                                                           ------------          ------------          ------------
          Total current assets                                               36,087,309            23,750,422            12,237,934
                                                                           ------------          ------------          ------------

Property and equipment, net                                                   6,287,625             5,245,453             3,606,153
Goodwill and other intangible assets, net                                    42,519,233            35,608,953                  --
Other assets                                                                    534,512               516,965               515,139
                                                                           ------------          ------------          ------------
          Total assets                                                     $ 85,428,679          $ 65,121,793          $ 16,359,226
                                                                           ============          ============          ============


Liabilities and Shareholders' Equity (Deficit)
Current liabilities:
     Accounts payable                                                      $  5,409,224          $  2,802,482          $  1,581,508
     Accrued and other liabilities                                            9,389,473             7,001,927             4,777,601
     Related parties accounts                                                22,079,851            23,970,103            26,610,669
                                                                           ------------          ------------          ------------
          Total current liabilities                                          36,878,548            33,774,512            32,969,778
                                                                           ------------          ------------          ------------


Commitments and contingencies (Notes 8 and 9)


Shareholders' equity (deficit):
     Common Stock: no par value; 10,000 shares
       authorized and 100 shares issued and
       outstanding                                                                 --                    --                    --
     Additional paid-in capital                                              21,606,875            21,606,875            21,606,875
     Other additional paid-in capital                                        47,203,192            47,800,959            50,079,887
     Accumulated deficit                                                    (20,259,936)          (38,060,553)          (88,297,314)
                                                                           ------------          ------------          ------------
          Total shareholders' equity (deficit)                               48,550,131            31,347,281           (16,610,552)
                                                                           ------------          ------------          ------------
               Total liabilities and shareholders'
                 equity (deficit)                                          $ 85,428,679          $ 65,121,793          $ 16,359,226
                                                                           ============          ============          ============

<FN>
                  The accompanying notes are an integral part of these combined consolidated financial statements.
</FN>
</TABLE>

                                                                 4

<PAGE>


<TABLE>
Scitex Digital Video Division
Combined Consolidated Statements of Operations


<CAPTION>
                                                                                                               Nine Months
                                                                                                                  Ended
                                                               Years Ended December 31,                         September 30,
                                                   ----------------------------------------------     -----------------------------
                                                      1995              1996             1997             1997             1998
                                                   ------------     ------------     ------------     ------------     ------------
                                                                                                               (unaudited)
<S>                                                <C>              <C>              <C>              <C>              <C>
Revenues:
     Product sales                                 $ 43,325,800     $ 66,741,099     $ 53,549,657     $ 45,825,281     $ 20,106,533
     Services                                         1,920,900        4,201,253        4,475,588        3,271,070        3,026,933
                                                   ------------     ------------     ------------     ------------     ------------
          Total revenue                              45,246,700       70,942,352       58,025,245       49,096,351       23,133,466
                                                   ------------     ------------     ------------     ------------     ------------

Cost of revenues:
     Cost of product sales                           22,262,000       42,365,371       34,843,189       28,554,475       17,890,219
     Cost of services                                 1,762,900        5,521,486        4,763,420        3,689,208        3,600,666
                                                   ------------     ------------     ------------     ------------     ------------
          Total cost of revenues                     24,024,900       47,886,857       39,606,609       32,243,683       21,490,885
                                                   ------------     ------------     ------------     ------------     ------------

Gross profit:                                        21,221,800       23,055,495       18,418,636       16,852,668        1,642,581
                                                   ------------     ------------     ------------     ------------     ------------

Operating expenses:
     Research and development                         6,271,200       11,522,980       10,797,692        8,275,343        5,653,440
     Selling, general and administrative              8,129,000       20,678,278       17,510,814       13,157,000        9,916,405
     Amortization of goodwill and
       other intangible assets                        2,998,843        7,301,080        6,910,281        5,336,523        4,721,273
     Impairment of long-lived assets                       --               --               --               --         30,887,680
                                                   ------------     ------------     ------------     ------------     ------------
                                                     17,399,043       39,502,338       35,218,787       26,768,866       51,178,798
                                                   ------------     ------------     ------------     ------------     ------------

Income (loss) from operations                         3,822,657      (16,446,843)     (16,800,151)      (9,916,198)     (49,536,217)

Interest income (expense), net                           68,700          (64,813)        (923,265)        (673,448)        (700,544)
                                                   ------------     ------------     ------------     ------------     ------------

Income (loss) before income taxes                     3,891,357      (16,511,656)     (17,723,416)     (10,589,646)     (50,236,761)

Income tax benefit (expense)                           (645,000)         515,616          (77,201)         (57,901)            --
                                                   ------------     ------------     ------------     ------------     ------------

Net income (loss)                                  $  3,246,357     $(15,996,040)    $(17,800,617)    $(10,647,547)    $(50,236,761)
                                                   ============     ============     ============     ============     ============

<FN>
                  The accompanying notes are an integral part of these combined consolidated financial statements.
</FN>
</TABLE>

                                                                  5

<PAGE>


<TABLE>
Scitex Digital Video Division
Combined Consolidated Statements of Shareholder's Equity (Deficit)


<CAPTION>
                                                                                         Other                             Total
                                                    Common Stock      Additional       Additional                      Shareholders'
                                               ---------------------   Paid-In          Paid-In        Accumulated         Equity
                                                 Shares      Amount    Capital          Capital          Deficit         (Deficit)
                                              ------------    ---    ------------    ------------     ------------     ------------
<S>                                                    <C>    <C>    <C>             <C>              <C>              <C>
Balance at January 1, 1995                             100    $--    $ 21,606,875    $       --       $ (7,510,253)    $ 14,096,622

Other additional paid-in capital                      --       --            --        46,607,342             --         46,607,342
Net income                                            --       --            --              --          3,246,357        3,246,357
                                              ------------    ---    ------------    ------------     ------------     ------------


Balance at December 31, 1995                           100     --      21,606,875      46,607,342       (4,263,896)      63,950,321

Other additional paid-in capital                      --       --            --           595,850             --            595,850
Net loss                                              --       --            --              --        (15,996,040)     (15,996,040)
                                              ------------    ---    ------------    ------------     ------------     ------------


Balance at December 31, 1996                           100     --      21,606,875      47,203,192      (20,259,936)      48,550,131

Other additional paid-in capital                      --       --            --           597,767             --            597,767
Net loss                                              --       --            --              --        (17,800,617)     (17,800,617)
                                              ------------    ---    ------------    ------------     ------------     ------------

Balance at December 31, 1997                           100     --      21,606,875      47,800,959      (38,060,553)      31,347,281

Other additional paid-in capital
(unaudited)                                           --       --            --         2,278,928             --          2,278,928
Net loss (unaudited)                                  --       --            --              --        (50,236,761)     (50,236,761)
                                              ------------    ---    ------------    ------------     ------------     ------------

Balance at September 30, 1998
(unaudited)                                            100    $--    $ 21,606,875    $ 50,079,887     $(88,297,314)    $(16,610,552)
                                              ============    ===    ============    ============     ============     ============

<FN>
                  The accompanying notes are an integral part of these combined consolidated financial statements.
</FN>
</TABLE>

                                                                 6

<PAGE>


<TABLE>
Scitex Digital Video Division
Combined Consolidated Statements of Cash Flows


<CAPTION>
                                                                                                            Nine Months Ended
                                                                 Years Ended December 31,                     September 30,
                                                       --------------------------------------------    ----------------------------
                                                           1995            1996            1997            1997            1998
                                                       ------------    ------------    ------------    ------------    ------------
                                                                                                                (unaudited)
<S>                                                    <C>             <C>             <C>             <C>             <C>
Cash flows from operating activities:
     Net income (loss)                                 $  3,246,357    $(15,996,040)   $(17,800,617)   $(10,647,547)   $(50,236,761)
     Adjustments to reconcile net income (loss)
       to net cash provided by (used in) operating
       activities:
          Provision for doubtful accounts
            and returns                                    (125,428)         13,604         319,354         152,596         229,380
          Loss (gain) on disposal of fixed
            assets, net                                        --           (73,531)        (17,871)        (19,079)         36,438
          Depreciation and amortization                   3,739,960       9,341,451       9,182,256       6,949,307       6,542,626
          Impairment of long-lived assets                      --              --              --              --        30,887,680
          Allowance for absolete inventory                2,010,027       5,237,199        (570,950)       (257,581)      5,353,996
          Changes in current assets and
            liabilities:
               Accounts receivable                          578,319        (644,863)      6,960,779       2,664,725       3,374,453
               Inventory                                  1,035,201      (5,573,945)      2,214,049         650,223       1,948,462
               Prepaid expenses and other
                 current assets                          (1,897,170)        536,716         306,482        (473,037)         93,174
               Other long-term assets                      (666,664)        132,152          17,547           6,580           1,826
               Accounts payable                          (1,438,351)        522,624      (2,606,742)     (1,307,668)     (1,220,974)
               Accrued and other liabilities             (2,104,352)     (2,821,427)     (2,387,546)      2,108,968      (2,224,326)
                                                       ------------    ------------    ------------    ------------    ------------
                    Net cash provided by (used in)
                      operating activities                4,377,899      (9,326,060)     (4,383,259)       (172,513)     (5,214,026)
                                                       ------------    ------------    ------------    ------------    ------------

Cash flows from investing activities:
     Purchase of property and equipment                    (865,014)     (3,812,993)     (1,339,732)       (985,248)       (218,491)
     Proceeds from sale of fixed assets                        --           151,728         127,800          15,632            --
                                                       ------------    ------------    ------------    ------------    ------------
                    Net cash used in investing
                      activities                           (865,014)     (3,661,265)     (1,211,932)       (969,616)       (218,491)
                                                       ------------    ------------    ------------    ------------    ------------

Cash flows from financing activities:
     Other additional paid in capital                    (4,824,658)        595,850         597,767       1,676,329       2,278,928
     Changes in related parties' accounts, net            1,927,000      14,166,395       1,890,251      (3,209,749)      2,640,566
                                                       ------------    ------------    ------------    ------------    ------------
                    Net cash provided by (used in)
                     financing activities                (2,897,658)     14,762,245       2,488,018      (1,533,420)      4,919,494
                                                       ------------    ------------    ------------    ------------    ------------

Net increase (decrease) in cash and
  cash equivalents                                          615,227       1,774,920      (3,107,173)     (2,675,549)       (513,023)

Cash and cash equivalents at beginning of period          1,853,273       2,468,500       4,243,420       4,243,420       1,136,247
                                                       ------------    ------------    ------------    ------------    ------------

Cash and cash equivalents at end of period             $  2,468,500    $  4,243,420    $  1,136,247    $  1,567,871    $    623,224
                                                       ============    ============    ============    ============    ============

Supplemental cash flow information:
     Cash paid for income taxes                        $     98,000    $     18,843    $    123,714    $    123,714    $       --
                                                       ============    ============    ============    ============    ============
     Cash paid for interest                            $    104,225    $     50,940    $      1,893    $      1,718    $      2,726
                                                       ============    ============    ============    ============    ============

<FN>
                  The accompanying notes are an integral part of these combined consolidated financial statements.
</FN>
</TABLE>

                                                                 7

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


1.   The Company and Summary of Significant Accounting Policies

     Nature of operations

     The combined  consolidated  financial  statements  of Scitex  Digital Video
     Division  (the   "Company")   include  Scitex   Digital  Video,   Inc.,  (a
     Massachusetts company), its wholly-owned subsidiaries, Scitex Digital Video
     Asia  Pacific,  Inc.,  (a  California  company)  and Peach  Tree,  Inc.  (a
     California company),  Scitex Digital Video Europe Limited, (a U.K. company)
     and certain intangible assets related to the digital video operations which
     were owned by Scitex Corporation Ltd., an Israeli corporation, all of which
     represent the digital video business of Scitex Corporation Ltd.

     Scitex  Digital  Video,  Inc.  is  a  wholly  owned  subsidiary  of  Scitex
     Development  Corporation (a Massachusetts  company) ("U.S. Parent Company")
     whose ultimate parent is Scitex Corporation Ltd. ("Parent Company").

     Scitex Digital Video Division designs, manufactures, and markets non-linear
     digital editing systems.  The Company commenced operations during September
     1994 in  order to  purchase  from  Carlton  International  Corporation  (an
     unrelated U.K. corporation) its ImMIX Division.  The purchase took place in
     September 1994 for  $21,607,000  in cash including  $607,000 of acquisition
     related costs.

     In September 1995,  Scitex  Development  Corporation  (U.S. Parent Company)
     acquired  Abekas Video  Systems,  Inc. and in October 1995,  Scitex Digital
     Video,  Inc. was merged with Abekas Video  Systems,  Inc.,  which  designs,
     manufactures and markets video manipulation  devices used in high-end video
     postproduction  and  broadcast  applications  (see  Note  2).  All  of  the
     Company's  activities  since  incorporation  were  financed  by the  Parent
     Company and its subsidiaries.

     The accompanying  financial  statements  combine the assets and liabilities
     for the reporting  dates  (including  certain  intangibles  acquired by the
     Parent Company),  as well as the revenues,  costs and expenses  incurred by
     each of the above  companies in all applicable  periods in order to present
     these  activities  in a  manner  similar  to a  pooling  of  interest.  All
     significant  inter-company  account  balances  and  transactions  have been
     eliminated.

     As disclosed in Note 12, on December  10,  1998,  substantially  all of the
     Company's combined assets were sold to Accom Inc., a U.S. corporation.

     Unaudited interim financial information

     The accompanying  combined  consolidated  financial statements at September
     30,  1998  and for the nine  months  ended  September  30,  1997 and  1998,
     together with the related notes,  are unaudited but include all adjustments
     (consisting only of normal recurring  adjustments) which, in the opinion of
     management,  are  necessary  for  a  fair  presentation,  in  all  material
     respects,  of the  financial  position and the  operating  results and cash
     flows for the interim date and periods  presented.  Results for the interim
     period ended September 30, 1998 are not  necessarily  indicative of results
     for the entire fiscal year or future periods.

                                       8

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


     Foreign currency translation

     The currency of the primary economic environment in which the operations of
     the Company are conducted is the U.S. dollar;  thus, the U.S. dollar is the
     functional currency of the Company.

     Gains and losses  arising  from  non-dollar  transactions  and balances are
     included in the statement of operations.

     Use of estimates

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

     Revenue recognition

     Revenue  from  product  sales is  recognized  at the time  the  product  is
     shipped.  Upon shipment,  the Company also provides for the estimated costs
     that may be incurred  for  product  warranties.  Cost of sales  includes an
     estimate of costs  associated  with  installation,  warranty and  training.
     Service  revenue is recognized  ratably over the  contractual  period or as
     services are rendered and accepted by the customer.

     Other additional paid-in capital

     Other additional paid in capital represents the net capital contribution by
     the Parent Company and the U.S. Parent Company.  This contribution consists
     of research and development reimbursement by the Parent Company and certain
     tax benefits utilized by the U.S. Parent Company,  net of royalties payable
     to the Parent Company.  The royalties  payable to the Parent Company relate
     to the Company's core technology  which was purchased by the Parent Company
     as part of the Abekas  acquisition  and pushed down to the Company in these
     financial statements.

     Cash equivalents

     The Company  considers  all highly  liquid  investments  purchased  with an
     original  maturity  of three  months  or less to be cash  equivalents.  The
     Company  deposits cash and cash  equivalents  with high credit quality U.S.
     financial institutions.

     Concentration of credit risk

     Financial   instruments   that   potentially   subject  the  Company  to  a
     concentration of credit risk consist of cash, cash equivalents and accounts
     receivable.  The  Company's  accounts  receivable  are derived from revenue
     earned from customers  located in the U.S.,  Europe,  Latin America and the
     Far East. The Company performs ongoing credit evaluations of its customers'
     financial  condition  and,  generally,  requires  no  collateral  from  its
     customers.  The  Company  maintains  an  allowance  for  doubtful  accounts
     receivable based upon the expected  collectibility of accounts  receivable.
     In respect of certain sales to customers in emerging economies, the Company
     requires letters of credits or cash in advance.

                                       9

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


     At  September  30,  1998,  one of the  Company's  customers  accounted  for
     approximately 31.4% of the total net accounts receivable.

     Fair value of financial instruments

     The financial instruments of the Company,  consist mainly of non-derivative
     monetary assets and  liabilities  included in working  capital.  In view of
     their  nature,  the fair value of the  financial  instruments  included  in
     working capital approximate their carrying amount.

     Inventories

     Inventories  include  systems,  components  and spare  parts.  Systems  and
     components  inventory  consist of components for  manufacturing of systems,
     work in progress and finished products. Inventories are valued at the lower
     of cost or market.  Cost is determined for components on the moving average
     basis and labor and overhead on the basis of actual manufacturing costs.

     Property and equipment

     Property and equipment are stated at cost, net of accumulated  depreciation
     and amortization.  Depreciation of property and equipment is computed using
     the  straight-line  method over the estimated useful lives of three to five
     years.  Leasehold  improvements are amortized by the  straight-line  method
     over  the  term  of  the  lease  or  the  estimated   useful  life  of  the
     improvements,  whichever  is shorter.  Gains or losses from the disposal of
     property and equipment are taken into income in the period of the disposal.
     Repairs and maintenance costs are expensed as incurred.

     Long-lived assets

     The Company evaluates the recoverability of its long-lived assets including
     property and equipment,  and goodwill and  intangibles  in accordance  with
     Statement of Financial  Accounting  Standards ("SFAS") No. 121, "Accounting
     for the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be
     Disposed of". SFAS No. 121 requires recognition of impairment of long-lived
     assets in the event the net book value of such assets exceeds the estimated
     future  undiscounted cash flows attributable to such assets.  Following the
     continuous  losses  incurred  by  the  Company,   Scitex  Corporation  Ltd.
     determined  during November 1998 to exit the digital video  business.  As a
     result of the decision,  Scitex  Corporation Ltd.  recorded a loss based on
     the Company's estimated fair value. The unaudited  financial  statements as
     of  September  30,  1998,  include a  provision  for an  impairment  of the
     Company's long-lived assets based on the above estimate.

     Research and development

     Research and development costs are charged to expense as incurred.

                                       10

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


     Income taxes

     The Company is included in the consolidated  U.S. federal income tax return
     with  other  U.S.  affiliates  owned by the  U.S.  Parent  Company.  In the
     accompanying  financial  statements,  income  taxes  are  computed  on  the
     separate  return  basis,  under  which,  income tax  expense is  determined
     assuming  that the Company  files its tax  returns on a stand alone  basis.
     Certain tax benefits  have been  reflected as capital  contributions  under
     other additional paid-in capital.

     Deferred income taxes are provided for temporary differences between assets
     and  liabilities  as  measured  in the  financial  statements  and  for tax
     purposes. Deferred taxes are computed using the tax rates expected to be in
     effect when these differences reverse. Valuation allowances are established
     when necessary to reduce deferred tax assets to the amounts  expected to be
     realized.

     Comprehensive income

     The Company adopted  Statement of Financial  Accounting  Standards No. 130,
     "Reporting  Comprehensive  Income".  SFAS No. 130 establishes standards for
     reporting and display of comprehensive  income and its components in a full
     set of  general-purpose  financial  statements.  There  was  no  difference
     between the Company's net income (loss) and its total comprehensive  income
     (loss) for the years ended  December 31,  1995,  1996 and 1997 and the nine
     month periods ended September 30, 1997 and 1998.

     Impact of recently issued accounting pronouncements

     In April 1998,  the  American  Institute of  Certified  Public  Accountants
     issued  Statement  of Position  ("SOP")  98-5,  "Reporting  on the Costs of
     Start-Up  Activities."  This  statement  requires  companies to expense the
     costs  of  start-up  activities  and  organization  costs as  incurred.  In
     general,  SOP 98-5 will not have a material impact on the Company's results
     of operations.

     In June 1998, the FASB issued Statement of Financial  Accounting  Standards
     No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities."
     SFAS No. 133  establishes  new  standards of  accounting  and reporting for
     derivative  instruments and hedging activities.  SFAS No. 133 requires that
     all  derivatives be recognized at fair value on the balance sheet,  and the
     corresponding  gains and  losses be  reported  either in the  statement  of
     operations or as a component of comprehensive income, depending on the type
     of hedging  relationship  that exists.  SFAS No. 133 will be effective  for
     fiscal years  beginning after June 15, 1999. The Company does not currently
     hold derivative instruments or engage in hedging activities.

                                       11

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


2.   Business Combination

     In September 1995,  Scitex  Development  Corporation  (U.S. Parent Company)
     acquired  all  of  the  shares  of  Abekas  Video  Systems,  Inc.,  a  U.S.
     corporation  (Abekas U.S.),  Scitex Digital Video, Inc. acquired all of the
     assets  and  certain  liabilities  of Abekas  Video  Systems  Ltd.,  a U.K.
     corporation  and certain  intangibles  were acquired by the Parent Company,
     for  approximately  $51,432,000  in cash. In October 1995,  Abekas U.S. was
     merged into Scitex  Digital  Video,  Inc..  The Company  accounted  for the
     acquisitions   using  the   "push-down"   approach   whereby  its  combined
     consolidated  financial  statements  are  reported  on the  same  basis  as
     included in Scitex Corporation Ltd. consolidated financial statements.

     Under the push-down accounting approach, the excess purchase price over the
     carrying value of the Company's net assets at the date of  acquisition  was
     allocated as follows:


                                                                 Estimated
                                         Amount                    Useful
     Item                             (in thousands)                Life
     ----                             --------------                ----
     Goodwill                           $  32,978                 7-9 years
     Acquired technology                   10,000                3-13 years
     Property and equipment                 3,481                1-10 years
     Working capital                        4,973
                                        ---------
     Total purchase price in cash       $  51,432
                                        =========


     Goodwill and other  intangible  assets are  amortized by the  straight-line
     method over their estimated useful life.

                                       12

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


<TABLE>
3.   Balance Sheet Components

<CAPTION>
                                                      December 31,           September 30,
                                             ----------------------------    -------------
                                                 1996            1997            1998
                                             ------------    ------------    ------------
                                                                              (unaudited)
<S>                                          <C>             <C>             <C>
Accounts receivable, net:
     Accounts receivable                     $ 15,529,074    $  8,568,295    $  5,193,842
     Less: Allowance for doubtful accounts     (2,071,815)     (2,391,169)     (2,620,549)
                                             ------------    ------------    ------------
                                             $ 13,457,259    $  6,177,126    $  2,573,293
                                             ============    ============    ============


Inventory - systems and components:
     Finished goods                          $  4,430,562    $  5,283,950    $  6,065,725
     Work-in-progress                           1,296,770       1,691,411       1,705,895
     Components and raw materials              11,151,198       7,307,660       4,533,925
     Spare parts                                7,367,282       7,748,742       7,777,756
                                             ------------    ------------    ------------
                                               24,245,812      22,031,763      20,083,301
     Less: Allowance for obsolete and slow
       moving items                            (7,319,066)     (6,748,116)    (12,102,112)
                                             ------------    ------------    ------------
                                             $ 16,926,746    $ 15,283,647    $  7,981,189
                                             ============    ============    ============
</TABLE>



                                               December 31,       September 30,
                                         -----------------------  -------------
                                            1996         1997         1998
                                         ----------   ----------   ----------
                                                                  (unaudited)
Accrued and other liabilities:
  Payroll and related expenses           $  956,464   $1,262,598   $  675,612
  Accrued non-cancelable leasing fees     2,835,299    1,932,588      820,184
  Deferred income                           804,203    1,102,971    1,083,861
  Commissions                             2,184,876      688,987      525,839
  Advances from customers                 1,146,660      477,643      286,797
  Other                                   1,461,971    1,537,140    1,385,308
                                         ----------   ----------   ----------
                                         $9,389,473   $7,001,927   $4,777,601
                                         ==========   ==========   ==========

                                       13

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


4.   Property and Equipment

     Property  and  equipment,   at  cost  less  accumulated   depreciation  and
     amortization, are as follows:


                                                      Accumulated
                                                      Depreciation
                                                          and
                                           Cost       Amortization       Net
                                       -----------    ------------   -----------
December 31, 1996
  Machinery and equipment              $ 8,119,812    $(2,685,564)   $ 5,434,248
  Leasehold improvements                   552,618       (157,168)       395,450
  Office furniture and equipment           327,769        (65,764)       262,005
  Fixed assets in transit                  195,922           --          195,922
                                       -----------    -----------    -----------
                                       $ 9,196,121    $(2,908,496)   $ 6,287,625
                                       ===========    ===========    ===========


                                                     Accumulated
                                                     Depreciation
                                                         and
                                        Cost         Amortization        Net
                                    ------------    -------------   ------------
December 31, 1997
  Machinery and equipment           $  8,636,531    $ (4,466,473)   $  4,170,058
  Leasehold improvements                 433,150        (327,469)        105,681
  Office furniture and equipment       1,176,655        (386,529)        790,126
  Fixed assets in transit                179,588            --           179,588
                                    ------------    ------------    ------------
                                    $ 10,425,924    $ (5,180,471)   $  5,245,453
                                    ============    ============    ============


                                                    Accumulated
                                                    Depreciation
                                                        and
                                        Cost        Amortization        Net
                                    ------------    -------------   ------------
September 30, 1998 (unaudited)
  Machinery and equipment           $  7,045,243    $ (5,111,966)   $  1,933,277
  Leasehold improvements                 760,936        (544,891)        216,045
  Office furniture and equipment       2,230,465      (1,344,967)        885,498
  Fixed assets in transit                571,333            --           571,333
                                    ------------    ------------    ------------
                                    $ 10,607,977    $ (7,001,824)   $  3,606,153
                                    ============    ============    ============


     Depreciation and amortization  expenses  totaled  $741,117,  $2,040,371 and
     $2,271,976  in  the  years  ended   December  31,  1995,   1996  and  1997,
     respectively,  and $1,612,784 (unaudited) and $1,821,353 (unaudited) in the
     nine months period ended September 30, 1997 and 1998, respectively.

                                       14

<PAGE>

Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements

5.   Goodwill and Other Intangible Assets
<TABLE>
     Goodwill and other intangible assets, net are as follows:

<CAPTION>
                                                December 31,           September 30,
                                        ----------------------------   -------------
                                            1996            1997            1998
                                        ------------    ------------    ------------
                                                                         (unaudited)
<S>                                     <C>             <C>             <C>
Goodwill                                $ 40,417,058    $ 40,417,058    $ 40,417,058
Acquired technology                       12,461,000      12,461,000      12,461,000
Non-compete covenant                         558,000         558,000         558,000
                                        ------------    ------------    ------------
                                          53,436,058      53,436,058      53,436,058
Less: Accumulated amortization           (10,916,825)    (17,827,105)    (22,548,378)
      Impairment of long-lived assets           --              --       (30,887,680)
                                        ------------    ------------    ------------
Net book value                          $ 42,519,233    $ 35,608,953    $       --
                                        ============    ============    ============
</TABLE>
6.   Related Party Transactions
<TABLE>
     Balances with related parties are as follows:
<CAPTION>
                                                         December 31,        September 30,
                                                  -------------------------  -------------
                                                     1996          1997          1998
                                                  -----------   -----------   -----------
                                                                              (unaudited)
<S>                                               <C>           <C>           <C>
Accounts receivable                               $   115,504   $   518,503   $   260,136
                                                  ===========   ===========   ===========
Accounts payables:
  Non interest bearing accounts with
    affiliated companies                          $ 4,964,098   $ 9,444,952   $11,358,986
  Loan payable to Scitex Digital Printing,
    a U.S. affiliate, bearing interest at an
    annual rate of LIBOR plus 7/8% (6.6875%
    at September 30, 1998), payable upon demand    17,115,753    14,525,151    15,251,683
                                                  -----------   -----------   -----------
                                                  $22,079,851   $23,970,103   $26,610,669
                                                  ===========   ===========   ===========
</TABLE>
<TABLE>
     Transactions with related parties are as follows:
<CAPTION>
                                                                Nine Months Ended
                             Years Ended December 31,             September 30,
                      ------------------------------------   -----------------------
                         1995         1996         1997         1997         1998
                      ----------   ----------   ----------   ----------   ----------
                                                                   (unaudited)
<S>                   <C>          <C>          <C>          <C>          <C>
Interest expenses     $     --     $  115,753   $  990,949   $  732,258   $  726,531
                      ==========   ==========   ==========   ==========   ==========
Sales to affiliates   $1,266,911   $1,446,421   $1,885,744   $  133,412   $  838,256
                      ==========   ==========   ==========   ==========   ==========

</TABLE>
                                       15
<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


<TABLE>
     The net capital  contributions  by the Parent  Company and the U.S.  Parent
     Company and included under other  additional paid in capital  comprised the
     following:


<CAPTION>
                                                                                       Nine Months Ended
                                              Years Ended December 31,                   September 30,
                                    -------------------------------------------    ---------------------------
                                        1995             1996          1997            1997           1998
                                    ------------    ------------   ------------    ------------   ------------
                                                                                           (unaudited)
<S>                                 <C>             <C>            <C>             <C>            <C>
Contribution of Abekas
  acquisition                       $ 51,432,000    $       --     $       --      $       --     $       --
Reimbursement of research
  and development expenses
  net of royalty payable (royalty
  payable net of reimbursement
  of research and development
  expenses)                           (4,824,658)        391,525     (2,609,334)        985,360       (531,267)
Utilization of tax benefits                 --           204,325      3,207,101         690,969      2,810,195
                                    ------------    ------------   ------------    ------------   ------------
                                    $ 46,607,342    $    595,850   $    597,767    $  1,676,329   $  2,278,928
                                    ============    ============   ============    ============   ============
</TABLE>


7.   Income Taxes

     The Company is included in the  consolidated  U.S.  federal tax return with
     other U.S.  affiliates,  owned by the U.S.  Parent  Company.  All available
     federal tax losses  through  September  30, 1998 have been  utilized in the
     consolidated return for such periods and, as a result, are not available to
     provide any tax benefit to the Company in future periods.

     The provision for income taxes consists of the following:


                                                              Nine Months Ended
                              Years Ended December 31,          September 30,
                     -----------------------------------   ---------------------
                       1995          1996         1997        1997       1998
                     ---------    ---------    ---------   ---------   ---------
                                                                (unaudited)
Current:
  U.S. federal       $ 490,000    $(592,000)   $    --
  State and local      155,000         --           --     $    --     $    --
  Foreign                 --         76,384       77,201      57,901        --
                     ---------    ---------    ---------   ---------   ---------
                       645,000     (515,616)      77,201      57,901        --
                     =========    =========    =========   =========   =========

                                       16

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


<TABLE>
     Deferred tax assets and liabilities consist of the following:


<CAPTION>
                                                                                      December 31,                    September 30,
                                                                           ----------------------------------         -------------
                                                                               1996                 1997                   1998
                                                                           ------------          ------------          ------------
                                                                                                                        (unaudited)
<S>                                                                        <C>                   <C>                   <C>
Deferred tax assets:
    Net operating loss and other carryforwards                             $    422,376          $    735,168          $  1,127,885
    Accruals and reserves                                                     2,216,241             2,863,076             3,242,013
    Intangible assets                                                         3,820,130             4,819,200            16,954,385
    Research and development credits                                          1,131,519             1,685,511             1,685,511
                                                                           ------------          ------------          ------------
                                                                              7,590,266            10,102,955            23,009,794
                                                                           ------------          ------------          ------------

Deferred tax liabilities:
    Depreciation                                                           $    114,117          $    160,672          $     57,180
                                                                           ------------          ------------          ------------

Net deferred tax assets                                                       7,476,149             9,942,283            22,952,614
Less: Valuation allowance                                                    (7,476,149)           (9,942,283)          (22,952,614)
                                                                           ------------          ------------          ------------

                                                                           $     --              $     --              $     --
                                                                           ------------          ------------          ------------
</TABLE>

     Management  believes that, based on a number of factors,  it is more likely
     than not that the benefit of deferred  tax assets will not be utilized on a
     stand alone basis,  and,  accordingly a full  valuation  allowance has been
     recorded.  The valuation allowance increased by $3,857,281,  $2,466,134 and
     $13,010,331  (unaudited) for the years ended December 31, 1996 and 1997 and
     for the nine months ended September 30, 1998.

                                       17

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


     At December 31, 1997 and at September 30, 1998,  the Company had no federal
     and  $14,137,865  and  $21,690,103  (unaudited) of state net operating loss
     carryforwards  available to offset  future  taxable  income which expire in
     varying  amounts  beginning in 2001.  Under the Tax Reform Act of 1986, the
     amounts  of and  benefits  from net  operating  loss  carryforwards  may be
     impaired  or limited in certain  circumstances.  Such  events  which  cause
     limitations  in the amount of net  operating  losses  that the  Company may
     utilize  in any one year  include,  but are not  limited  to, a  cumulative
     ownership change of more than 50%, as defined, over a three year period. At
     December  31,  1997  and at  September  30,  1998,  the  Company  also  had
     approximately  $2,170,616 of research and development  credits which expire
     in varying amounts beginning in 2010.


8.   Commitments

     Leases

     The Company leases office space under  noncancelable  operating leases with
     various  expiration  dates  through  July 2003.  Rent expense for the years
     ended December 31, 1995, 1996 and 1997 amounted to $595,491, $1,824,087 and
     $1,394,455,  respectively. The terms of certain facility leases provide for
     rental payments on a graduated scale.  The Company  recognizes rent expense
     on a  straight-line  basis over the lease period,  and has accrued for rent
     expense incurred but not paid.

     Future minimum lease payments, net of amounts payable related to facilities
     that the Company does not intend to use and under noncancelable leases, are
     as follows:


                                                                       Operating
                                                                         Leases
                                                                        --------
Three months ended December 31, 1998                                    $292,684
Year ended December 31, 1999                                             211,663
Year ended December 31, 2000                                             127,951
                                                                        --------
Total minimum lease payments                                            $632,298
                                                                        ========


9.   Contingent Liabilities

     The  Company  has  entered  into  financing   agreements  with  third-party
     financing  companies under which long-term  financing  (generally  three to
     five years) is provided to customers in connection with the purchase of the
     Company's  products.  Under the terms of these agreements,  the third-party
     financing companies have recourse against the Company in an amount equal to
     the outstanding balance,  including interest,  owed by the customers to the
     financing company in the event of default by the customers.

                                       18

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


     At September 30, 1998, the Company was contingently liable to the financing
     companies under these arrangements in the amount of approximately $400,000.
     The Company has established provisions for estimated potential losses which
     may be incurred in the event of default under the agreements.


10.  Employee Benefit Plans

     The  Company  sponsors a 401(k)  defined  contribution  plan  covering  all
     employees.  Contributions  made by the Company are  determined  annually by
     management.  Employer  contributions  under this plan amounted to $474,452,
     $426,903 and $455,074 for the years ended December 31, 1995, 1996 and 1997,
     respectively,  and $185,372  (unaudited)  and $445,064  (unaudited) for the
     period ended September 30, 1997 and 1998, respectively.

     The Parent Company's Board of Directors  approved the Scitex  International
     Key Employees Stock Option Plan 1991 (as amended,  1995),  for officers and
     other key employees of non-Israeli  subsidiaries,  under which,  options to
     purchase  the Parent  Company's  shares were granted to the  Company's  key
     employees.  Option  awards  may be granted  under the plan up to  September
     2001.  The maximum term of an option may not exceed ten years.  The options
     granted, vest over four years from the date of grant.

<TABLE>
     A  summary  of  activity  for the  purchase  of  ordinary  shares in Scitex
     Corporation Ltd. under the stock option plans at December 31, 1996 and 1997
     and as at September 30, 1998,  and changes  during years ended December 31,
     1996 and 1997 and the first nine months of 1998, is presented below:


<CAPTION>
                                                Year Ended                     Year Ended                    Nine Months Ended
                                            December 31, 1996               December 31, 1997                September 30, 1998
                                        ---------------------------     ---------------------------     ---------------------------
                                                                                                                  (unaudited)
                                                          Weighted                        Weighted                         Weighted
                                                           Average                         Average                         Average
                                                           Exercise                        Exercise                        Exercise
                                          Number            Price         Number            Price         Number            Price
                                        ---------         ---------     ---------         ---------     ---------         ---------
<S>                                     <C>               <C>           <C>               <C>           <C>               <C>
Options outstanding at
  beginning of period                   $  35,000         $   17.00     $ 229,000         $   14.99     $  67,000         $   14.96

Changes during period
  Granted                                 217,000         $   14.55          --                --            --                --
  Forfeited                               (23,000)        $   14.38      (162,000)        $   14.93       (21,000)        $   14.38
                                        ---------                       ---------                       ---------

Options outstanding at
  end of period                           229,000         $   14.94        67,000         $   14.96        46,000         $   15.23
                                        ---------                       ---------                       ---------

Options exercisable at
  end of period                            41,000         $   15.50        37,250         $   15.17        30,500         $   15.67
                                        =========                       =========                       =========
</TABLE>

                                       19

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements



                       Options Outstanding          Options Exercisable at
                      at September 30, 1998           September 30, 1998
                    --------------------------    --------------------------
                            (unaudited)                  (unaudited)
                                     Weighted
                                      Average
                                     Remaining
Exercise              Number        Contractual     Number         Exercise
  Price             Outstanding         Life      Exercisable       Price
  -----             -----------         ----      -----------       -----
$  14.38              31,000            7.25        15,500         $ 14.38
$  17.00              15,000            6.17        15,000         $ 17.00
                      ------                        ------
                      46,000                        30,500
                      ======                        ======


     Had compensation cost for the Company's stock-based  compensation plan been
     determined  based on the fair value at the grant dates for the awards under
     a method prescribed by SFAS No. 123, the affect on Company's net loss would
     have been immaterial.

     The Company  calculated  the fair value of each option grant on the date of
     grant  using  the   Black-Scholes   pricing   method  with  the   following
     assumptions:  dividend  yield at 0%;  volatility of 45%;  weighted  average
     expected  option  term of 2.5 years;  risk free  interest  rate of 4.72% to
     6.10% for the year ended December 31, 1996. The weighted average fair value
     of options granted during 1996 was $4.46.


11.  Selected Balance Sheets and Income Statements Data

<TABLE>
     The following data present revenues according to the geographic location in
     which the revenues were recorded.


<CAPTION>
                                                               Nine Months Ended
                         Years Ended December 31,                September 30,
                ---------------------------------------   -------------------------
                    1995          1996         1997          1997           1998
                -----------   -----------   -----------   -----------   -----------
                                                                  (unaudited)
<S>             <C>           <C>           <C>           <C>           <C>
United States   $21,083,125   $39,567,352   $33,423,782   $27,919,888   $16,558,466
Europe           14,952,000    17,491,000    13,409,000    11,668,000     3,810,000
Far East          8,318,000    12,207,000     8,787,000     7,787,000     2,038,000
Other               893,575     1,677,000     2,405,463     1,721,463       727,000
                -----------   -----------   -----------   -----------   -----------
                $45,246,700   $70,942,352   $58,025,245   $49,096,351   $23,133,466
                ===========   ===========   ===========   ===========   ===========
</TABLE>

                                       20

<PAGE>


Scitex Digital Video Division
Notes to Combined Consolidated Financial Statements


     Identifiable assets

     Identifiable  assets are those assets employed in, or associated with, each
     geographic area.


                                            December 31,           September 30,
                                   ----------------------------    -------------
                                      1996             1997             1998
                                   -----------      -----------      -----------
                                                                     (Unaudited)

United States                      $76,165,227      $57,600,684      $14,124,124
Europe                               1,001,420          697,196          738,744
Israel and other                     8,262,032        6,823,913        1,496,358
                                   -----------      -----------      -----------
                                   $85,428,679      $65,121,793      $16,359,226
                                   ===========      ===========      ===========


<TABLE>
     Selling, general and administrative


<CAPTION>
                                                                            Nine Months Ended
                                        Years Ended December 31,              September 30,
                              ---------------------------------------   -------------------------
                                 1995           1996          1997         1997          1998
                              -----------   -----------   -----------   -----------   -----------
                                                                                (unaudited)
<S>                           <C>           <C>           <C>           <C>           <C>
Selling and marketing         $ 6,204,900   $16,105,918   $13,737,228   $10,185,224   $ 7,972,450
General and administrative*     1,924,100     4,572,360     3,773,586     2,971,776     1,943,956
                              -----------   -----------   -----------   -----------   -----------
                              $ 8,129,000   $20,678,278   $17,510,814   $13,157,000   $ 9,916,406
                              -----------   -----------   -----------   -----------   -----------
*Including net change in
  allowance for doubtful
  accounts and direct
  write-off of bad debt       $    77,900   $   472,564   $   598,000   $   410,500   $   410,500
                              ===========   ===========   ===========   ===========   ===========
</TABLE>


12.  Subsequent Events

     On  December  10,  1998,  substantially  all  of  the  assets  and  certain
     liabilities  of Scitex  Digital Video  Division were acquired by Accom Inc.
     for  approximately  $8 million in cash, a note  receivable  and warrants to
     purchase  1,000,000  shares of Accom  Inc.  common  stock.  The term of the
     warrants is ten years; 250,000 warrants are exercisable at a price of $1.00
     per share,  while the remaining 750,000 warrants are exercisable at a price
     of $3.00 per share.

                                       21

<PAGE>


(b)  Pro Forma Financial Information.

     On December 10, 1998, Accom, Inc., a Delaware  corporation (the "Company"),
acquired  substantially  all of the  assets of Scitex  Digital  Video,  Inc.,  a
Massachusetts  corporation ("SDV"). The Company also acquired  substantially all
of the  assets of Scitex  Digital  Video  (Europe)  Limited,  a private  limited
company  incorporated  in England and Wales  ("SDVE"),  and Scitex Digital Video
(Asia  Pacific),  Inc., a California  corporation  ("SDVAP").  In addition,  the
Company  acquired certain  intangible  personal  property of Scitex  Corporation
Ltd., an Israel corporation ("Scitex  Corporation"),  related to SDV's business.
These acquisitions were consummated pursuant to an Asset Purchase Agreement (the
"Asset  Purchase  Agreement"),  dated as of December 10, 1998,  by and among the
Company, SDV, SDVE, SDVAP, Scitex Development Corp., a Massachusetts corporation
("Scitex Development"), and Scitex Corporation.

     The  Company  acquired  the  assets  described  in the above  paragraph  in
exchange for: (i)  $7,893,400 in cash,  (ii) a warrant for 250,000 shares of the
Company's  common  stock,  (iii) a warrant for 750,000  shares of the  Company's
common  stock,  and (iv)  non-negotiable  subordinated  promissory  notes of the
Company in the aggregate  amount of $2,065,000.  As further  consideration,  the
Company assumed  certain  liabilities of the Scitex entities listed in the above
paragraph.

     The  unaudited pro forma  statements  of  operations  have been prepared by
combining the historical financial statements of the Company with the historical
financial  statements of SDV, SDVE and SDVAP.  Pro forma  adjustments  have been
applied to the  combined  amounts  assuming the  acquisition  had occurred as of
January 1, 1998, October 1, 1996, October 1, 1995 and October 1, 1994.

     The pro forma financial information is intended for informational  purposes
only and is not  necessarily  indicative  of the future  financial  position  or
results of operations of the  consolidated  company  after the  acquisition.  In
addition,  the pro forma financial information is not necessarily  indicative of
the actual results that would have occurred had the acquisition been effected on
January 1, 1998,  October 1, 1996,  October 1, 1995 and October 1, 1994. The pro
forma  statements  of  operations  and  accompanying  notes  should  be  read in
connection with and are qualified by the historical  financial statements of the
Company and notes thereto.

                                       22

<PAGE>


<TABLE>
                                                             Accom, Inc.
                                                         Unaudited Pro Forma
                                           Condensed Consolidated Statement of Operations
                                            For the Nine Months Ended September 30, 1998
                                                (in thousands, except per share data)


<CAPTION>
                                                      Nine months ended September 30,
                                                                 1998
                                                      ----------------------------
                                                                         Scitex Digital           Pro Forma               Pro Forma
                                                      Accom, Inc.            Video               Adjustments             As Adjusted
                                                      -----------            -----               -----------             -----------
<S>                                                    <C>                 <C>                    <C>                      <C>
Sales                                                  $  8,484            $ 23,134               $    --                  $ 31,618

Cost of sales                                             4,432              21,085(1)                 --                    25,517
                                                       --------            --------               --------                ---------

Gross profit                                              4,052               2,049                    --                     6,101

Operating expenses                                        7,184              51,584(1)              (4,312)(a)(b)            54,456
                                                       --------            --------               --------                ---------

Operating loss                                           (3,132)            (49,535)                 4,312                  (48,355)

Other income (expense)                                      127                (701)                  (350)(c)                 (924)
                                                       --------            --------               --------                ---------

Loss before provision
for income taxes                                         (3,005)            (50,236)                 3,962                  (49,279)

Provision for income taxes                                   18                --                      --                        18
                                                       --------            --------               --------                ---------

Net loss                                               $ (3,023)           $(50,236)              $  3,962                $(49,297)
                                                       ========            ========               ========                =========

Net loss per share-
basic and diluted                                      $  (0.45)               --                      --                 $  (4.88)
                                                       ========            ========               ========                =========

Weighted average
shares outstanding-
basic and diluted                                         6,658                --                    3,450(d)                10,108
                                                       ========            ========               ========                =========
</TABLE>

                                                                 23

<PAGE>


<TABLE>
                                                             Accom, Inc.
                                                         Unaudited Pro Forma
                                           Condensed Consolidated Statement of Operations
                                           For the Twelve Months Ended September 30, 1997
                                                        and December 31, 1997
                                                (in thousands, except per share data)

<CAPTION>
                                                            Twelve months ended
                                                      -------------------------------
                                                      September 30,      December 31,
                                                          1997                1997
                                                      -------------------------------
                                                                         Scitex Digital          Pro Forma                Pro Forma
                                                        Accom, Inc.           Video             Adjustments              As Adjusted
                                                        -----------           -----             -----------              -----------
<S>                                                      <C>                <C>                   <C>                      <C>
Sales                                                    $ 17,627           $ 58,025              $   --                   $ 75,652

Cost of sales                                              11,034             39,178(1)               --                     50,212
                                                         --------           --------              --------                 --------

Gross profit                                                6,593             18,847                  --                     25,440

Operating expenses                                         11,250             35,647(1)             (6,365)(a)(b)            40,532
                                                         --------           --------              --------                 --------

Operating loss                                             (4,657)           (16,800)                6,365                  (15,092)

Other income (expense)                                        176               (923)                 (466)(c)               (1,213)
                                                         --------           --------              --------                 --------

Loss before provision
for income taxes                                           (4,481)           (17,723)                5,899                  (16,305)

Provision for income taxes                                      9                 77                  --                         86
                                                         --------           --------              --------                 --------

Net loss                                                 $ (4,490)          $(17,800)             $  5,899                 $(16,391)
                                                         ========           ========              ========                 ========

Net loss per share-
Basic and diluted                                        $  (0.68)              --                    --                   $  (1.63)
                                                         ========           ========              ========                 ========

Weighted average
shares outstanding-
Basic and diluted                                           6,587               --                   3,450(d)                10,037
                                                         ========           ========              ========                 ========
</TABLE>

                                                                 24

<PAGE>


<TABLE>
                                                             Accom, Inc.
                                                         Unaudited Pro Forma
                                           Condensed Consolidated Statement of Operations
                                           For the Twelve Months Ended September 30, 1996
                                                        and December 31, 1996
                                                (in thousands, except per share data)

<CAPTION>
                                                           Twelve months ended
                                                     --------------------------------
                                                      September 30,      December 31,
                                                          1996              1996
                                                     -------------------------------
                                                                       Scitex Digital           Pro Forma                 Pro Forma
                                                     Accom, Inc.           Video               Adjustments               As Adjusted
                                                     -----------           -----               -----------               -----------
<S>                                                   <C>                 <C>                    <C>                       <C>
Sales                                                 $ 21,408            $ 70,942               $   --                    $ 92,350

Cost of sales                                           11,010              47,728(1)                --                      58,738
                                                      --------            --------               --------                  --------

Gross profit                                            10,398              23,214                   --                      33,612

Operating expenses                                      12,019              39,660(1)              (6,756)(a)(b)             44,923
                                                      --------            --------               --------                  --------

Operating loss                                          (1,621)            (16,446)                 6,756                   (11,311)

Other income (expense)                                     209                 (65)                  (466)(c)                  (322)
                                                      --------            --------               --------                  --------

Loss before
benefit from
income taxes                                            (1,412)            (16,511)                 6,290                   (11,633)

Benefit
from income taxes                                         (496)               (516)                  --                      (1,012)
                                                      --------            --------               --------                  --------

Net loss                                              $   (916)           $(15,995)              $  6,290                  $(10,621)
                                                      ========            ========               ========                  ========

Net loss per share-
Basic and diluted                                     $  (0.14)               --                     --                    $  (1.07)
                                                      ========            ========               ========                  ========

Weighted average
shares outstanding-
Basic and diluted                                        6,439                --                    3,450(d)                  9,889
                                                      ========            ========               ========                  ========
</TABLE>

                                                                 25

<PAGE>


<TABLE>
                                                             Accom, Inc.
                                                         Unaudited Pro Forma
                                           Condensed Consolidated Statement of Operations
                                           For the Twelve Months Ended September 30, 1995
                                                        and December 31, 1995
                                                (in thousands, except per share data)

<CAPTION>
                                                             Twelve months ended
                                                      ---------------------------------
                                                       September 30,      December 31,
                                                          1995                1995
                                                      ---------------------------------
                                                                         Scitex Digital          Pro Forma                Pro Forma
                                                      Accom, Inc.            Video              Adjustments              As Adjusted
                                                      -----------            -----              -----------              -----------
<S>                                                    <C>                 <C>                   <C>                       <C>
Sales                                                  $ 21,312            $ 45,247              $   --                    $ 66,559

Cost of sales                                            10,137              23,880(1)               --                      34,017
                                                       --------            --------              --------                  --------

Gross profit                                             11,175              21,367                  --                      32,542

Operating expenses                                       21,967              17,544(1)             (2,454)(a)(b)             37,057
                                                       --------            --------              --------                  --------

Operating loss                                          (10,792)              3,823                 2,454                    (4,515)

Other income (expense)                                     (180)                 69                  (466)(c)                  (577)
                                                       --------            --------              --------                  --------

Loss before provision
for (benefit from)
income taxes                                            (10,972)              3,892                 1,988                    (5,092)

Provision for (benefit
from) income taxes                                         (132)                645                  --                         513
                                                       --------            --------              --------                  --------

Net loss                                               $(10,840)           $  3,247              $  1,988                  $ (5,605)
                                                       ========            ========              ========                  ========

Net loss per share-
Basic and diluted                                      $  (3.85)               --                    --                    $  (0.89)
                                                       ========            ========              ========                  ========

Weighted average
shares outstanding-
basic and diluted                                         2,816                --                   3,450(d)                  6,266
                                                       ========            ========              ========                  ========
</TABLE>

                                                                 26

<PAGE>


Accom, Inc. and Scitex Digital Video, Inc.
Notes to Pro Forma Condensed Consolidated Statement of Operations

1.   The Statement of Operations of Scitex Digital Video, Inc.  ("SDV"),  Scitex
     Digital Video  (Europe)  Limited  ("SDVE"),  and Scitex Digital Video (Asia
     Pacific)  ("SDVAP") have been modified by  reclassifying  certain  expenses
     from cost of sales to operating expenses.  The expenses reclassified relate
     to customer service expenses.  The reclassification was done to reflect the
     historic  treatment  of  customer  service  expenses  in the  Statement  of
     Operations for Accom. The following table summarizes the reclassification:


                                                                       Operating
                 Period                            Cost of Sales        Expenses
- --------------------------------------------------------------------------------
                                                             (in thousands)

For the nine months ending September 30, 1998         $(406)             $ 406
For the twelve months ending December 31, 1997        $(428)             $ 428
For the twelve months ending December 31, 1996        $(158)             $ 158
For the twelve months ending December 31, 1995        $(145)             $ 145


2.   The pro forma statements of operations include the following adjustments:

     (a) To reflect the elimination of the  amortization  charge relating to SDV
         goodwill not valued by Accom.
     (b) To  reflect   amortization  of  intangibles   resulting  from  the  SDV
         acquisition
     (c) To reflect  interest  on debt  incurred by Accom in  financing  the SDV
         acquisition
     (d) To  reflect  an  increase  in the  number of  shares  of  common  stock
         outstanding  which were  acquired by Accom  directors and an officer of
         the Company as part of and as a result of the SDV acquisition.

                                       27

<PAGE>


(c)      Exhibits

     23.1  Consent of PricewaterhouseCoopers LLP, Independent Accountants

                                       28

<PAGE>


                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                                             ACCOM, INC.,
                                             a Delaware corporation

                                             By: /s/  JUNAID SHEIKH
                                                 -------------------------------
                                             Name:    Junaid Sheikh
                                             Title:   Chief Executive Officer

April 5, 2000

                                       29




                                                                    EXHIBIT 23.1



                           CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement  on Form 8-K/A  (No.000-26620)  of Accom,  Inc.  of our  report  dated
February 11, 1998 relating to the financial  statements of Scitex Digital Video,
Inc., which appears in the Current Report on Form 8-K/A of Accom, Inc.


PricewaterhouseCoopers LLP

San Jose, California
April 6, 2000





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