SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 8-K/A
                                 CURRENT REPORT
     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
        Date of Report (Date of earliest event reported): July 24, 2000
                                                          -------------
                            Swiss Army Brands, Inc.
                            -----------------------
             (exact name of registrant as specified in its charter)

          Delaware                   0-12823                   13-2797726
          --------                   -------                   ----------
(State or other jurisdiction   (Commission File         (IRS Employer
of incorporation)                    Number)             Identification No.)



      One Research Drive, Shelton, CT                             06484
      -------------------------------                             -----
     (Address of principal executive offices)                  (Zip code)

       Registrant's Telephone Number, including Area Code: (203) 929-6391
                                                           --------------
                                      N/A
         (Former name or former address, if changed since last report)




ITEM 2. ACQUISITION OR DISPOSITON OF ASSETS
     On August 7, 2000,  Swiss Army Brands,  Inc., a Delaware  corporation  (the
"Company"), filed a Current Report on Form 8-K disclosing that on July 24, 2000,
the Company,  through a  wholly-owned  subsidiary,  and  Victorinox  AG, a Swiss
Corporation  and a principal  supplier  to and  substantial  shareholder  of the
Company ("Victorinox"),  each acquired 50% of the issued and outstanding capital
stock of Xantia S.A.,  Fabrique de Montres  Prcision  ("Xantia"),  the principal
manufacturer  and  assembler of watches sold by the Company.  The Xantia  shares
were  acquired  by both firms from  Michel and Irene  Thievent  (the  "Sellers")
pursuant to an agreement of June 23, 2000,  as amended by agreements of July 10,
2000 and July 24, 2000 (collectively the "Agreements"), which contain provisions
intended to secure ongoing control of Xantia by the Company.

     Pursuant to the Agreements, the Company paid at the closing 2,250,000 Swiss
Francs ("CHF") ($1,354,500) and delivered 108,374 shares of the Company's Common
Stock,  such shares being valued for purposes of the Agreements at 1,000,000 CHF
($602,000)  based upon the average  daily closing price of such stock during the
period June 30, 2000 through July 14, 2000. At the closing,  Victorinox  paid to
the Sellers 3,250,000 CHF ($1,956,500).  Each of the Company and Victorinox also
agreed to pay an  additional  12,000,000  CHF  ($7,224,000)  over the next seven
years plus interest with the total  purchase price subject to upward or downward
adjustment.

     The source of funds for the  acquisition  by the Company was a bank line of
credit from the Company's  existing lender. The purchase price was determined on
the basis of arm-length  negotiations  between the Company and the Sellers.  The
division of the purchase price between the Company and Victorinox was based upon
an arms length agreement to share equally in the acquisition.

     Pursuant to the Agreements,  the Company and Victorinox each own 50% of the
capital stock of Xantia.  Following the acquisition,  Xantia retained all of its
pre-closing  assets,  including  plant and equipment used in the manufacture and
assembly  of watches and other  timepieces  and will  continue  to employ  those
assets to  manufacture  timepieces  to be  supplied  to the Company and to third
party customers.


Item 7.    Financial Statements and Exhibits

(a)        Financial Statements of Businesses Acquired.

           The following financial statements relate to Xantia

           Report of Independent Public Accountants.
           Balance Sheets as of September 30, 1999 and 1998.
           Statements of Operations for the years ended September 30, 1999
           and 1998.
           Statements of Retained Earnings for the year ended September 30, 1999
           and 1998.
           Statements of Cash Flows for the years ended September 30, 1999
           and 1998.
           Notes to Financial Statements.

(b)        Pro Forma Financial Information (unaudited).

           Pro Forma Consolidated Balance Sheet as of June 30, 2000.
           Pro Forma Consolidated Statement of Operations for the Six
           Months Ended June 30, 2000.
           Pro Forma Consolidated Statement of Operations for the Year
           Ended December 31, 1999 .
           Notes to Unaudited Pro Forma Consolidated Financial Statements.







                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




Report of the auditors
to the Board of Directors of
Xantia S.A., Fabrique de Montres de Prcision

As auditors of Xantia S.A., Fabrique de Montres de Prcision, we have audited the
financial  statements (balance sheets,  statements of operations,  shareholders'
equity  and cash  flows and  notes) of  Xantia  S.A.,  Fabrique  de  Montres  de
Prcision, for the years ended September 30, 1999 and 1998.

These financial statements are the responsibility of the Board of Directors. Our
responsibility  is to express an opinion on these financial  statements based on
our  audits.  We  confirm  that  we  meet  the  legal  requirements   concerning
professional qualification and independence.

Our audits were  conducted  in  accordance  with  auditing  standards  generally
accepted  in the United  States,  which  require  that an audit be  planned  and
performed to obtain reasonable  assurance about whether the financial statements
are free of material  misstatement.  We have  examined on a test basis  evidence
supporting the amounts and disclosures in the financial statements. We have also
assessed the  accounting  principles  used,  significant  estimates made and the
overall financial statement  presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our  opinion,  the  financial  statements  give a true and  fair  view of the
financial  position,  the results of operations and the cash flows in accordance
with accounting  principles generally accepted in the United States consistently
applied.



ARTHUR ANDERSEN AG


Berne, Switzlerand
September 29, 2000





                  XANTIA S.A., FABRIQUE DE MONTRES DE PRCISION
                  BALANCE SHEETS - SEPTEMBER 30, 1999 AND 1998
                           (Amounts in Swiss Francs)


                                   A S S E T S

                                                                

                                                        1999           1998
CURRENT ASSETS:
        Cash                                         8,089,336       5,041,865

        Receivables-
          Trade, net of allowance for doubtful
            accounts of CHF 105,000 for both
            periods                                  2,366,046       4,447,562

        Other                                          362,827         445,948

        Short term loan - related party                259,359         250,000

        Inventories                                  4,609,600       5,969,900

        Prepayments and other assets                   130,246          80,368
                                                     ---------       ----------
                        Total assets                15,817,414      16,235,643
                                                    ----------      -----------
        FIXED ASSETS, NET                            4,906,903       2,948,625
                                                    ----------      -----------
                        Total assets                20,724,317      19,184,268
                                                    ==========      ===========



The  accompanying  notes to financial  statements  are an intergal part of these
balance sheets.





                  XANTIA S.A., FABRIQUE DE MONTRES DE PRCISION
                  BALANCE SHEETS - SEPTEMBER 30, 1999 AND 1998
                           (Amounts in Swiss Francs)

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                                                         

                                               1999             1998
                                               ----             ----
CURRENT LIABILITIES:

        Accounts payable-

            Trade and other                  1,387,138        2,906,310

            Related parties                     35,286            6,366

        Amounts due to shareholder             430,609          195,000

        Accrued liabilities                  1,114,005          718,978

        Deferred income taxes                  657,750          724,250
                                             ---------        ---------

             Total current liabilities       3,624,788        4,550,904
                                             ---------       ----------

LONG-TERM LIABILITIES:
                                               -------           ------
        Deferred Income taxes                  221,000           11,035
                                               -------           ------
COMMITMENTS AND CONTINGENCIES (NOTE 7)

SHAREHOLDERS' EQUITY:

       Share capital; par value CHF 1,000
         per share, 200 shares authorized,
         issued and outstanding                200,000          200,000

        Retained earnings                   16,678,529       14,422,329
                                            ----------       ----------

             Total shareholders' equity     16,878,529       14,622,329
                                            ----------       ----------

             Total liabilities and
               shareholders' equity         20,724,317       19,184,268
                                            ==========       ==========



The  accompanying  notes to financial  statements  are an intergal part of these
balance sheets.




                  XANTIA S.A., FABRIQUE DE MONTRES DE PRECISION
                            STATEMENTS OF OPERATIONS
                FOR THE YEARS ENDED SEPTEMBER 30, 1999 AND 1998
                           (Amounts in Swiss Francs)


                                                     1999            1998
                                                          

Net sales                                          33,795,828    29,542,567

Cost of sales                                      28,190,456    25,346,423
                                                   ----------    ----------
            Gross profit                            5,605,372     4,196,144

Selling , general and administrative expenses       2,607,021     2,540,333
                                                   ----------    ----------
            Operating income                        2,998,351     1,655,811
Interest income and other, net                         40,860       154,345
                                                   ----------    ----------
            Income before income taxes              3,039,211     1,810,156

Income tax provision                                  783,011       557,511
                                                   ----------    ----------
            Net income                              2,256,200     1,252,645
                                                   ==========    ==========




The  accompanying  notes to financial  statements  are an intergal part of these
statements.





                  XANTIA S.A., FABRIQUE DE MONTRES DE PRCISION
                       STATEMENTS OF SHAREHOLDERS' EQUITY
                FOR THE YEARS ENDED SEPTEMBER 30, 1999 AND 1998
                           (Amounts in Swiss Francs)

                                                                    Total
                                          Share     Retained     Shareholders'
                                         Capital    Earnings        Equity
                                         -------    ---------    -------------
                                                         

Balance, October 1, 1997                 200,000   15,169,684      15,369,684

Dividend paid                               -      (2,000,000)     (2,000,000)

Net income for the year ended
    September 30, 1998                      -       1,252,645       1,252,645
                                         -------   ----------      ----------
Balance, September 30, 1998              200,000   14,422,329      14,622,329

Net income for the year ended
    September 30, 1999                      -       2,256,200       2,256,200
                                         -------   ----------      ----------
Balance, September 30, 1999              200,000   16,678,529      16,878,529
                                         =======   ==========      ==========





The  accompanying  notes to financial  statements  are an intergal part of these
statements.




                  XANTIA S.A., FABRIQUE DE MONTRES DE PRCISION
                            STATEMENTS OF CASH FLOW
                FOR THE YEARS ENDED SEPTEMBER 30, 1999 AND 1998
                           (Amounts in Swiss Francs)

                                                      1999           1998
                                                      ----           ----
                                                            

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                        2,256,200      1,252,645

  Adjustment to reconcile net income to net
   cash provided from operating activities:

   Depreciation                                       280,146        114,497
   Deferred income taxes                              143,465         65,250
        Change in assets and liabilities-
             Accounts receivable, trade and other   2,164,637     (1,707,476)
             Inventories                            1,360,300     (1,323,576)
             Short term loan - related party           (9,359)          -
             Prepayments and other assets             (49,878)       (32,355)
             Accounts payable, trade, related
             party and other                       (1,490,252)     1,441,430
             Accrued liabilities                      630,636        932,302
                                                   -----------    ----------
               Net cash provided by operating
                activities                          5,285,895        742,717
                                                   -----------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
        Purchases of property and equipment        (2,238,424)    (2,860,308)
                                                   -----------    ----------
               Net cash used in investing
                activities                         (2,238,424)    (2,860,308)
                                                   -----------    ----------
CASH FLOWS FROM  FINANCING ACTIVITIES:
        Dividend paid                                    -        (2,000,000)
                                                   -----------    ----------
               Net cash used in financing
                activities                               -        (2,000,000)
                                                   -----------    ----------
NET INCREASE (DECREASE) IN CASH:                    3,047,471     (4,117,591)
        Cash, beginning of period                   5,041,865      9,159,456
                                                   -----------    ----------
        Cash, end of period                         8,089,336      5,041,865
                                                   ===========    ==========

The  accompanying  notes to financial  statements  are an intergal part of these
statements.


                  XANTIA S.A., FABRIQUE DE MONTRES DE PRCISION
                         NOTES TO FINANCIAL STATEMENTS
                          SEPTEMBER 30, 1999 AND 1998
                           (Amounts in Swiss Francs)


1.   Operations

     Xantia S.A.,  Fabrique de Montres de Prcision  (the  "Company"or  "Xantia")
     produces and distributes watches and components of watches. The watches are
     sold to independent distributors,  principally in the United States, France
     and other European countries.

2.   Basis of Presentation

     The financial  statements  have been prepared in accordance with accounting
     principles   generally   accepted  in  the  United  States.  The  Company's
     functional currency is the Swiss Franc.

3.   Accounting Principles

     Revenue Recognition
     -------------------
     The Company  recognizes  revenue  upon  shipment of product.  Net sales are
     comprised of gross revenues less returns and customer allowances.

     Cash and Cash Equivalents
     -------------------------
     Cash and cash  equivalents  consist of all highly liquid  investments  with
     original maturities of three months of less.

     Long-Lived Assets
     -----------------
     The Company follows 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." The Company  continually  reviews the
     recoverability  of the carrying  value of these assets using the provisions
     of SFAS No. 121. Based upon the Company's review of its long-lived  assets,
     no impairment exists at September 30, 1999.

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

4.   Inventories

     Inventories  are stated at cost as determined  by the  first-in,  first-out
     method or market.  Finished  goods  consists of watches and work in process
     are  components  and watches  held at the  assemblers.  The  following is a
     summary of inventories at September 30, 1999 and 1998, respectively:





                                                     1999             1998
                                                     ----             ----
                                                             
           Raw materials                          1,818,597         2,762,254
           Work in process                          744,943         1,321,546
           Finished goods                           802,335           766,804
           Spare parts                            1,243,725         1,119,296
                                                  ----------        ---------
           Total                                  4,609,600         5,969,900
                                                  ==========        =========


5.   Fixed assets

     Fixed assets are stated at historical cost less  accumulated  depreciation.
     Major additions and improvements are capitalized while minor  replacements,
     maintenance  and  repairs,  which do not  increase  the useful lives of the
     property  and  equipment  are  expensed.  Depreciation  is  recorded  on  a
     straight-line  basis based on the  expected  useful life of the  respective
     asset.  Cars and  vehicles  are  depreciated  over five  years,  production
     equipment over ten years,  machinery over five years, office equipment over
     eight years and the building is depreciated over fifty years.



                                                   1999             1998
                                                   ----             ----
                                                         

Cars and vehicles                                104,867          104,867

Production equipment                           1,012,771           13,166

Machinery                                        230,744          153,331

Office equipment                                 232,615           74,440

Building                                       3,840,617        2,837,850
                                               ---------        ---------
     Total                                     5,421,614        3,183,654

Accumulated depreciation                        (514,711)        (235,029)
                                               ---------        ---------
Fixed assets, net                              4,906,903        2,948,625
                                               =========        =========



6.   Income taxes

     The Company  accounts  for income  taxes in  accordance  with SFAS No. 109.
     Under SFAS No. 109, deferred income taxes are provided to reflect temporary
     differences  between the financial and tax bases of assets and  liabilities
     using presently effective tax rates and laws. Income taxes are provided for
     all items  included in the  statements  of income,  regardless of when such
     items are  reported for income tax purposes or when such taxes are actually
     paid.  The Swiss federal tax rate for the Company is  approximately  9% and
     Cantonal and Communal taxes amount to up to a maximum rate of 22%.


     The  components of the income tax  provision for the years ended  September
     30, 1999 and September 30, 1998, respectively, are as follows:


                                                  1999           1998
                                                  ----           ----
                                                        
                   Current taxes                 639,546       492,261
                   Deferred taxes                143,465        65,250
                                                 -------       -------
                   Total                         783,011       557,511
                                                 =======       =======


     The  component  of the deferred  tax  liability  at September  30, 1999 and
     September 30, 1998, respectively, are as follows:



                                                  1999          1998
                                                  ----          ----
                                                        

                   Inventory  reserves           605,000       705,000

                   Allowance for doubtful
                   accounts                       64,000        82,000

                   Depreciation                  221,000        11,000

                   Other                         (11,000)      (63,000)
                                                 -------        ------
                   Total                         879,000       735,000
                                                 =======       =======



7.   Related party transactions

     Xantia buys components for watches from Cosmos S.A. whose major shareholder
     is the  majority  shareholder  of Xantia.  The  Company  believes  that all
     transactions  between the Company and Cosmos S.A.  are made at arms' length
     terms.  In the year  ended  September  30,  1999 and  1998,  the  volume of
     purchased components amounted to CHF 318,477 and CHF 55,691,  respectively.

     The  short-term  loan with the  related  party is stated at nominal  value,
     which amounts to CHF 250,000. In the year ended September 30,1999, interest
     of CHF 9,359 was accrued. This loan was repaid on July 10, 2000.

     The amount due from shareholder bears interest at 4% per annum.

8.   Rent and lease commitments

     Rent  expense  totaled  CHF  58,171  and CHF  104,728  for the years  ended
     September 30, 1999 and 1998, respectively. The Company has a property right
     on which its building is built. The land is the property of municipality of
     Bienne,  Switzerland and leased to Xantia until December 31, 2037, when the
     lease will be  automatically  renewed.  For the lease of the property,  the
     Company  pays an annual rent of CHF 21,537.  The Company  does not have any
     other lease commitments.


9.   Employee benefits

     Employee benefits are provided in accordance with the legal requirements in
     Switzerland.  Contributions  are  determined  as a  percentage  of employee
     salaries,   paid  half  by  the   employees   and  half  by  the   Company.
     Administrative  costs of the funds managed by an  independent  professional
     collective  fund are paid by the Company.  Employee  benefit costs were CHF
     96,665 and CHF  87,548 for the years  ended  September  30,  1999 and 1998,
     respectively.

10.  Significant customer

     In 1999,  97% of the sales were  derived  from one single  customer,  which
     amounted to CHF  32,769,940.  In 1998,  sales of CHF 26,110,860  (88%) were
     derived from the same single customer.

11.  Product warranty

     The Company  warranties  watches for defects in materials and  workmanship.
     The  Company  has  contracted  insurance  coverage  for such cases up to an
     amount of CHF 3,000,000 per warranty claim,  which  management  believes is
     adequate.

12.  Subsequent event

     On July  24,  2000,  Swiss  Army  Brands,  Inc.,  through  a  wholly  owned
     subsidiary  (the  "Company"),   and  Victorinox  AG,  a  Swiss  Corporation
     ("Victorinox"),  each  acquired 50% of the issued and  outstanding  capital
     stock of Xantia.  The Xantia  shares  were  acquired by both firms from the
     shareholders  of Xantia  pursuant  to an  agreement  of June 23,  2000,  as
     amended by agreements as of July 10, 2000 and July 24, 2000.



                    SWISS ARMY BRANDS, INC. AND SUBSIDIARIES
             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS


     The unaudited pro forma consolidated balance sheet as of June 30, 2000, the
unaudited  pro forma  consolidated  statement of  operations  for the six months
ended June 30,  2000,  and the  unaudited  pro forma  consolidated  statement of
operations  for the year ended  December 31, 1999, are based upon the historical
consolidated  financial  statements of Swiss Army Brands,  Inc. and subsidiaries
(the "Company" or "Swiss Army") and the financial  statements of Xantia. The pro
forma  statement of operations  for the year ended  December 31, 1999, are based
upon Xantia's  statement of operations for the year ended  September 30, 1999 as
this is Xantia's  fiscal  year-end.  The pro forma  statement of operations  and
balance sheet for June 30,2000 are based upon Xantia's  March 31, 2000 financial
statements.  The pro forma consolidated  statements of income have been prepared
after giving effect to pro forma  adjustments  described in the notes thereto as
if the  acquisition  of  Xantia  occurred  on the  first  day of the  respective
periods,  and the pro forma  consolidated  balance sheet has been prepared as if
the acquisition of Xantia occurred on the last day of the period. The assets and
liabilities  of Xantia have been  translated to U.S.  dollars using the exchange
rate at the balance sheet date.  Results of operations are translated  using the
average exchange rate prevailing throughout the period.

     The unaudited pro forma consolidated statements of income and balance sheet
do not purport to represent  what the results of operations of the Company would
actually  have been if the events  described  in the notes  thereto  had in fact
occurred  at the  beginning  of  such  period,  or to  project  the  results  of
operations of the Company for any future date or period.

     The unaudited pro forma consolidated statements of income and balance sheet
should be read in conjunction with the Company's financial  statements including
the notes  thereto  included in the  Company's  report on Form 10-K for the year
ended December 31, 1999 and Xantia's  financial  statements  including the notes
thereto included elsewhere in this Form 8-K/A filing.




                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                 JUNE 30, 2000
                                 (IN THOUSANDS)

                                                                      Pro Forma
                                       Swiss Army       Xantia       Adjustments    Pro Forma
                                                                       
Current assets:
   Cash and cash equivalents           $   578       $   3,357       ($1,508)(a)    $  2,427
   Accounts receivable                  25,809           1,900        (1,710)(b)      25,999
   Inventories                          41,279           1,640            50 (c)      42,969
   Deferred income taxes                 2,242             -              -            2,242
   Prepaid and other                     4,256             242            -            4,498
                                        ------           -----        -------         -------
      Total current assets              74,164           7,139        (3,168)         78,135

Deferred income taxes                    1,460             -              -            1,460
Property, plant and equipment, net       4,643           2,969            -            7,612
Investments                              6,972             -              -            6,972
Intangible assets, net                  10,932             -           3,096 (c)      14,028
Other assets, net                       14,907             -              -           14,907
                                       --------         ------        --------       --------
Total Assets                          $113,078         $10,108          ($72)       $123,114
                                       ========         ======        ========       ========

                                                                      Pro Forma
                                       Swiss Army       Xantia       Adjustments    Pro Forma

Current liabilities:
   Debt                               $    875         $   -            $694 (a)      $1,569
   Accounts payable                     21,217           1,265        (1,710)(b)      20,772
   Deferred income taxes                   -               397            -              397
                                       -------          -------       -------         -------
Total current liabilities               22,092           1,662        (1,016)         22,738

Long-term liabilities:
   Debt                                 12,535             -           6,544 (a)      19,079
   Deferred income taxes and other         792             133            -              925
                                       -------         --------       -------         -------
Total liabilities                       35,419           1,795         5,528          42,742
                                       -------         --------       -------         -------
Minority interest payable                  -               -           2,110 (b)       2,110
                                       -------         --------       -------         -------

Stockholders' equity:

   Common stock                            897             120          (120)(b)         897
   Additional paid-in capital           49,116             -            (105)(a)      49,011
   Accumulated other comprehensive
     income (loss)                         410             -            -                410
   Retained earnings                    36,007           8,193        (8,193)(b)      36,007
                                      --------         --------       --------        -------
                                        86,430           8,313        (8,418)         86,325

Less:  Treasury stock                   (8,711)            -             708 (a)      (8,003)
       Deferred compensation               (60)            -              -              (60)
                                      --------         --------       --------        -------
Total stockholders' equity              77,659           8,313        (7,710)         78,262
                                      --------         --------       --------        -------
Total Liabilities and Stockholders'
    Equity                            $113,078         $10,108          ($72)       $123,114
                                      ========         ========       ========      =========





            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 2000
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                     Pro Forma
                                       Swiss Army       Xantia       Adjustments    Pro Forma
                                                                           

Net revenues                           $54,881       $   8,841       $ (8,222)(b)      $55,500

Cost of sales                           33,364           7,426         (8,048)(b)       32,742
                                       -------         --------        -------         --------
Gross Profit                            21,517           1,415           (174)          22,758

Selling, general and administrative
   expenses                             21,780             922             78 (b)       22,780
                                       -------         --------        -------         --------
Operating income (loss)                   (263)            493           (252)             (22)

Interest income (expense), net            (559)             26           (163)(e)         (696)

Investment income                        1,583             -              -              1,583
                                      --------         --------        -------         --------
Total other income, net                  1,024              26           (163)             887

Income (loss) before income taxes and
   minority interest                       761             519           (415)             865

Income tax provision (benefit)             330             135           (162)             303

Minority interest expense                  -               -              (52)(b)          (52)
                                      --------         --------        --------        --------
Net income                               $ 431       $     384          ($305)            $510
                                      ========         ========        ========        ========
Basic and diluted earnings per share     $0.05                                           $0.06
                                      ========                                         ========

Weighted average number of shares
   outstanding:
    Basic                                7,895                                           8,003
                                      ========                                         ========
    Diluted                              8,110                                           8,218
                                      ========                                         ========






                UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1999
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)


                                                                    Pro Forma
                                       Swiss Army       Xantia       Adjustments    Pro Forma
                                                                         
Net revenues                           $129,546         $23,262       (21,801)(b)    $131,017

Cost of sales                            78,606          19,403       (21,389)(b)      76,620
                                       --------         --------      --------        --------
Gross profit                             50,940           3,859          (412)         54,387

Selling, general, administrative
   expenses                              46,305           1,794           155 (b)      48,254
                                       --------         --------      --------        --------
Operating income (loss)                   4,635           2,065          (567)          6,133


Interest income (expense), net             (704)             28          (372)(e)      (1,048)

Investment loss                          (2,280)            -             -            (2,280)
                                       --------         --------      --------        ---------
Total other income,  net                 (2,984)             28          (372)         (3,328)
                                       --------         --------      --------        ---------

Income (loss) before income taxes
   and minority interest                  1,651           2,093          (939)          2,805

Income tax provision (benefit)            1,531             540          (366)          1,705

Minority interest                           -               -            (546)(b)        (546)
                                       --------         -------       --------         -------
Net income (loss)                        $  120          $1,553       ($1,119)           $554
                                       ========         =======       ========         =======
Earnings per share:
    Basic                              $   0.02                                      $   0.07
                                       ========                                      =========
    Diluted                            $   0.01                                      $   0.07
                                       ========                                      =========

Weighted average number of shares
   outstanding:
    Basic                                 7,862                                         7,970
                                       ========                                      =========
    Diluted                               8,021                                         8,129
                                       ========                                      =========




                          NOTES TO UNAUDITED PRO FORMA
                       CONSOLIDATED FINANCIAL STATEMENTS


1.   The pro forma results  presented  are based on a preliminary  allocation of
     purchase  price  according  to  the  purchase  method  of  accounting.  The
     aggregate  purchase price has been allocated to the assets and  liabilities
     of  Xantia  based  on  preliminary  estimates  of fair  market  value.  Any
     adjustments resulting from the final purchase price allocation, which could
     result  in  changes  to the  carrying  values of  assets  and  liabilities,
     including  goodwill,  are not  expected  to be  material  to the  financial
     statements.  The  purchase  price has  resulted  in  acquired  goodwill  of
     approximately  $3.1 million,  which is being  amortized on a  straight-line
     basis  over  20  years.  The  following  is a  summary  of the  preliminary
     allocation (in thousands):

                                                                  
                    Cash.........................................     $  3,400
                    Accounts receivable..........................        1,900
                    Inventory....................................        1,600
                    Other current assets.........................          260
                    Fixed assets    .............................        2,970
                    Goodwill.....................................        3,100
                    Accrued expenses and other liabilities.......       (1,700)
                                                                      --------
                                                                       $11,530
                                                                      ========


2.   The following are the pro forma adjustments for the year ended December 31,
     1999 and June 30, 2000:

     (a) Recording of debt and equity related to the acquisition of Xantia.

     (b)  Adjustment to  consolidate  the financial  results of Xantia and Swiss
     Army,  record  minority  interests  and to  eliminate  intercompany  sales,
     profits and receivables.

     (c)  Adjustment  to record the assets of Xantia based upon their  estimated
     fair values.

     (d)  Adjustment  for goodwill  amortization  related to the  acquisition of
     Xantia,  and  adjustment  for cost of sales of inventory  acquired based on
     their estimated fair values.

     (e) Interest  expense  related to borrowings  under the  Company's  line of
     credit and debt owed to the former shareholders of Xantia.



EXHIBITS:

     2.1 Share Purchase  Agreement,  dated as of June 23, 2000, by and among the
     Company,  the Buyer,  and the Seller.  (A list of exhibits and schedules to
     the Share Purchase  Agreement is set forth  therein.  The Company agrees to
     furnish to the Commission supplementally,  upon request, a copy of any such
     exhibits or schedules not otherwise filed herewith.).*

     2.2 Amendment to the Share Purchase  Agreement,  dated as of July 10, 2000,
     by and among the Company, the Buyer, and the Seller.*

     2.3 Second Amendment to the Share Purchase Agreement,  dated as of July 24,
     2000, by and among the Company, the Buyer, the Seller and Victorinox AG.*

     99.1  Press  release  of  Company  dated  June  26,  2000  relating  to the
     acquisition of the Xantia. *

     99.2  Press  release  of  Company  dated  July  24,  2000  relating  to the
     acquisition of the Xantia.*


     * Indicates  Exhibit was filed on August 7, 2000 with the Company's Current
     Report on Form 8-K.



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


                                   SWISS ARMY BRANDS, INC.
                                   (Registrant)

Dated:  October 6, 2000            By:     /s/ J. Merrick Taggart
                                   Name:   J. Merrick Taggart
                                   Title:  President and Chief Executive Officer