SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   ----------

                                    FORM 8-K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of Earliest Event Reported): January 25, 2002

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

              Delaware                  001-08509               58-0962699
    (State or other jurisdiction       (Commission           (I.R.S. Employer
          of incorporation)            File Number)         Identification No.)

    45 Ludlow Street, Suite 602
            Yonkers, NY                                           10705
(Address of principal executive offices)                       (Zip Code)

                                 (914) 375-7591
              (Registrant's telephone number, including area code)

              (Former name, former address and former fiscal year,
                         if changed since last report)

                                 Page 1 of __ pages


ITEM 2. Acquisition of Disposition of Assets

      On  January  25,  2002,  Nantucket  Industries  Inc.  effected  a "reverse
acquisition"  pursuant  to  which  Nantucket  acquired  all  of the  issued  and
outstanding  capital stock of Accutone,  Inc., a Pennsylvania  corporation.  The
acquisition  was  made on a  stock-for-stock  basis  pursuant  to the  terms  of
Nantucket's Chapter 11 Plan of Reorganization.  The said Plan of Reorganization,
which was accepted by the creditors of Nantucket and approved by the  Bankruptcy
court,  is  discussed in more detail in Item 3 of this  report,  "Bankruptcy  or
Receivership".  The assets of Accutone, which were acquired by Nantucket through
its acquisition of the Accutone stock, include all of its facilities, contracts,
service agreements, accounts receivable, patent rights, customer lists, etc.

      As a result of Nantucket's acquisition of Accutone, those persons who were
creditors or  shareholders of Nantucket prior to the acquisition now own a total
of  714,285,  comprising  12% of the  shares of the common  stock of  Nantucket.
Persons who were  shareholders  of Accutone prior to the  acquisition  now own a
total of 5,285,715, comprising 88% of the issued and outstanding common stock of
Nantucket.  While  this  represents  a great  diminution  in the  percentage  of
Nantucket  owned  by  its   pre-acquisition   shareholders.   had  the  Plan  of
Reorganization  not been put into effect,  the shares held by such persons would
have had no value at all because the only other alternatives for Nantucket would
have been:

      (a)   administration  through the  liquidation  chapter of the  Bankruptcy
            Code,  Chapter 7, with no meaningful  distribution  to the creditors
            and the  dissolution of the  corporation,  leaving the  shareholders
            with nothing left of their investment; or

      (b)   dismissal from bankruptcy  jurisdiction and administration  pursuant
            to state law remedies,  with no possible  causes of action under any
            state bankruptcy law for the recovery of any assets.

      Nantucket's  voluntary  petition  under  Chapter 11 of the  United  States
Bankruptcy Code was filed on March 3, 2000 in the U.S.  Bankruptcy Court for the
Southern  District  of New York.  At the time such  petition  was filed until it
acquired Accutone,  Nantucket was a dormant Delaware  corporation.  Prior to the
effectuation of Plan of  Reorganization,  the common stock of Nantucket was held
by approximately  1,100  shareholders.  As a result of the  reorganization,  the
number of Nantucket  shareholders will be increased to approximately  1,180 (see
Item 3 of this report, "Bankruptcy or Receivership").

           AVAILABLE INFORMATION RESPECTING NANTUCKET INDUSTRIES INC.

      Nantucket Industries, Inc. is subject to the informational requirements of
Section 12(g) of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act")  and in  accordance  therewith  is  required  to file  reports,  and other
information with the Securities and Exchange Commission (the "Commission"). Such
reports,  and other  information may be inspected and copied at the Commission's


                                       2


public  reference  room  located  in  Room  1024  at  450  Fifth  Street,  N.W.,
Washington,  D.C. 20549,  and at the  Commission's  Regional  Offices located at
Citicorp Center, 500 West Madison Street,  Suite 1400, Chicago,  Illinois 60661,
and at 7 World  Trade  Center,  13th  Floor,  New  York,  New  York  10048.  The
Commission also maintains a web site at "http:\\www.sec.gov" where such material
filed  electronically  can be  examined.  Copies of such  materials  may also be
obtained at prescribed rates from the Public Reference Section of the Commission
located in Room 1024 at 450 Fifth Street, N.W., Washington, D.C. 20549.

                                   THE COMPANY

      As a result of the above described  acquisition,  Accutone Inc.  (together
with Accutone's wholly-owned subsidiary, Interstate Hearing Aid Service Inc.) is
now a wholly owned  subsidiary of Nantucket  Industries Inc.  Nantucket,  has no
business or assets other than those which it acquired through its acquisition of
Accutone. With respect therefore to the current business, history, and prospects
of  Nantucket,  Accutone is the  predecessor  of Nantucket.  Therefore,  in this
report, the business,  history, and prospects of Accutone are treated as if they
were  the  business,   history,  and  prospects  of  Nantucket.  Unless  context
necessarily requires otherwise, all references in this report to "Accutone", the
"Company",  "we", "us", or "our" includes Nantucket  Industries Inc.,  Accutone,
Inc. and Interstate Hearing Services, Inc.

      We are directly,  and indirectly  through our subsidiaries,  Accutone Inc.
and  Interstate  Hearing Aid Service Inc., in the business of  distributing  and
dispensing custom hearing aids. Our predecessor,  Accutone Inc. was formed under
the laws of the  State of  Pennsylvania  in  October  1996  for the  purpose  of
engaging in the  manufacture,  dispensing,  and distribution of hearing aids. In
1998, Accutone acquired 100% ownership of Interstate, a Pennsylvania corporation
and an FDA licensed hearing aid  manufacturer  which has been in the hearing aid
business for approximately 35 years. In the Fall of 2000 Accutoner  discontinued
all manufacturing  operations and changed the focus of its marketing to include,
not  only the  individual,  self-pay  patient,  but  health  care  entities  and
organizations  which  could  serve  as  patient  referral  sources  for us.  Our
corporate  headquarters  are  located at 45 Ludlow  Street,  Yonkers,  NY 10705;
Telephone 914-375-7591.

                                  RISK FACTORS

      Our common stock is traded in the over-the-counter market under the Symbol
NTKI and is quoted on the OTC Electronic  Bulletin  Board.  Since  approximately
April 2000 there has been  virtually no active market for our stock.  Any person
considering  purchasing shares of our common stock, on or off the public market,
should understand that such an investment would be speculative and would involve
a high degree of risk. Accordingly,  you should carefully consider the following
factors before making a decision to invest.


                                       3


Risks Related To Potential Dilution

We Will Have To Obtain Financing From Sales of Our Equity Or Convertible Debt
Securities; This Could Result In The Dilution Of The Voting Power Of The Present
Shareholders And Could Decrease The Value Of Our Shares

We must expand our  business  to the point where it could be possible  for us to
sustain a viable  public  market for our  shares.  In order to do this,  we will
require  outside  funding,  during  the next  twelve  months,  in the  amount of
$500,000  to  $1,500,000.  While we believe  that we will be able to raise these
funds from the sale of our equity or convertible  debt  securities,  we have not
yet entered  into any  arrangements  with any  investment  banker or broker with
respect to a private placement or public offering of our securities.  Therefore,
we are unable to state the possible  terms of any sales of our securities or the
ultimate dilution which such sales will cause to our shareholders.  However, the
issuance  of  any  additional  common  shares  will  reduce  the  percentage  of
ownership,  the voting power of each other share, and, possibly,  the book value
or market price of our currently  outstanding  shares (See and "Risks Related To
Our Financial Condition").

Risks Related To Our Business

We Have A Limited Operating History For You To Use To Evaluate Our Business.

We  have a very  limited  operating  history  for  you  to use to  evaluate  our
business,  especially  since the October 2000 change in our business plan. Since
we started operations in January 1997, we have devoted almost all of our efforts
to developing  business contacts and marketing concepts and very little time and
expense to marketing and sales. Marketing activity, under our new business plan,
commenced in October 2000 and  results,  in terms of an increase in sales,  only
began in the first  quarter  of 2001.  Based upon this very  limited  history of
operations,  we are  unable to predict  whether  our  products  will sell in the
volumes or at the prices that we anticipate (See "BUSINESS").


                                       4


Our Success Will Be Entirely Dependent On Our Ability To Increase the Number and
Level of Operations of Our Sales and Dispensing  Offices.  Presently,  We Do Not
Have Sufficient Financial Resources To Do So.

We have no potential  sources of revenues other than from  anticipated  sales of
our  services  and  hearing  aids  and  certain  proposed  accessory   products.
Consequently,  we are entirely dependent on our success in opening and equipping
an  increased  number  of  sales  and  dispensing  offices  and  operating  them
profitably.  Our  ability to do so will depend in large part upon our ability to
raise financing for our projected  expansion,  our management  skills (which, to
date,  are based on limited  experience),  and the success of our  marketing and
advertising  plans.  We cannot give any assurance  that we will be successful in
expanding the volume and profitability of our business.  If we fail to do so, or
if we are only able to do so more slowly than we expect,  our business,  results
of  operations,  and  financial  condition  will  be  materially  and  adversely
affected. If that is the case, it is not likely that our business will sustain a
viable public  market for our common stock (See "Risks  Related to Our Financial
Condition" "Risks Related to the Market For Our Common Stock", and "BUSINESS").

Initiating  And Expanding Our  Marketing  And Sales  Operations  Will Strain Our
Resources; Failure to Effectively Manage Our Growth Could Disrupt Our Operations
And Prevent Us From Generating The Revenues We Expect.

Because we have only  recently  implemented  a business  plan which  shifted the
focus of our marketing  efforts from the individual,  self-pay  patient to group
healthcare  organizations  and third party  payers,  our business is at an early
stage of development.  As noted in the foregoing Risk Factor, we believe that in
order for our  business  to become  profitable  at a level  that will  sustain a
public  market  for  our  common  stock,  we  will  have  to  open,  equip,  and
successfully  operate an increased number of sales and dispensing offices.  This
will require the expansion of our  administrative and audiological staff and the
implementation of successful marketing and advertising campaigns. If we are able
to raise enough financing to establish more sales and dispensing offices and put
efficient  marketing  infrastructures  in place,  we may then  experience  rapid
growth. But rapid growth would require us to manage multiple  relationships with
various   audiologists  and/or  licensed  hearing  aid  dispensers  as  well  as
administrative  personnel,  vendors of hearing  aids,  and other third  parties.
Because of that,  the expansion of our  operations can be expected to strain our
management,  operational,  financial, and technological resources. If we fail to
manage our growth in a manner that  minimizes  these strains on our resources it
could disrupt our  operations  and  ultimately  prevent us from  generating  the
revenues we expect.  If this should be the case, we might not be able to sustain
a viable public market for our common stock (see "Risks Related To Our Financial
Condition" and "Risks Related to the Market For Our Stock", below).


                                       5


We Do Not Have Sufficient Executive or Audiological Staff to Successfully Expand
Our  Business.  Neither do We Have the  Financial  Resources to Hire  Sufficient
Staff.

Presently, we do not have any executive personnel other than Mr. Treglia and Mr.
Brand (whose activities are limited to our Pennsylvania operations).  Neither do
we have  sufficient  audiologists  to  significantly  increase the number of our
sales and  dispensing  offices.  Therefore,  we will not be able to  expand  the
volume and  profitability  of our business unless we are able to hire additional
managerial and audiological personnel. Presently, this is impossible because our
current cash flows and financial  resources are inadequate.  In fact, we may not
be able to hire sufficient additional personnel unless we are able to raise debt
or equity  financing  from sales of our securities or from other sources such as
institutional lenders.  Moreover,  competition for highly-qualified personnel is
intense,  and we cannot assure that we will be able to hire qualified managerial
and  audiological  staff even if we are able raise the funds to do so. If we are
unable to raise outside funding to pay for hiring additional personnel and if we
are unable to attract and retain  qualified staff, we will not be able to expand
the volume and profitability of our business.  If that is the case, we might not
be able to sustain a viable  public  trading  market  for our common  stock (see
"Risks Related To Our Financial  Condition" and "Risks Related to the Market For
Our Stock", below).

We Must Compete  With  Larger,  More Well  Established,  Well Known,  and Better
Financed Hearing Aid Retailers.

Our ability to generate revenues and operate profitably will be directly related
to our ability to compete  effectively with our competitors.  Some of these have
large networks of retail hearing aid dispensing  outlets,  are well known to the
public,  larger than we are, and have  substantially  more assets and  resources
than we have.  These  competitors  have the financial  resources to mount larger
marketing and  consumer-oriented  advertising  campaigns than we can, or will be
able to, conduct.  We intend to meet competition through  establishing  provider
relationships with various types of health care organizations, by advertising to
the self-pay market and by conducting educational campaigns aimed at acquainting
the public with the potential benefits of hearing aids. We can give no assurance
that  this  strategy  will  succeed,  or that we  will be able to  overcome  the
competitive  disadvantages  we face as a small company with limited  capital and
limited  history of  successfully  marketing  and  dispensing  hearing aids (See
"Business - Competition").


                                       6


Our Future  Success Is  Dependent,  in Part,  on the  Performance  And Continued
Service Of Our President and Vice President.

Our performance and future operating results are substantially  dependent on the
continued  service and  performance of John H. Treglia,  our president and chief
executive  officer  and Mr.  Larry  Brand,  our  vice  president  in  charge  of
Pennsylvania  operations.  To date,  Mr.  Treglia has not only  contributed  his
services  but also a  substantial  portion  of the  financing  required  for the
implementation  and  operation of our business.  If either Mr.  Treglia's or Mr.
Brand's  services  become  unavailable,  our  business  and  prospects  would be
adversely affected.  We do not currently maintain "key man" insurance for any of
our  executive  officers or other key employees and do not intend to obtain this
type of insurance  until such time as the Company has positive  cash flow and is
profitable.  The loss of the  services of Mr.  Treglia or Mr. Brand could have a
material adverse effect on our financial condition,  operating results,  and, on
the public market for our common stock (See "MANAGEMENT").

Risks Related To Our Financial Condition

We Need Financing In Order to Implement Our Business Plan and We May Not Be Able
To Obtain It.

In order for us to expand our  operations to the point where they are profitable
and large enough to sustain a viable public market for our securities, we must:

      *     expand  the  volume  of  operations  and  the  profitability  of our
            existing sales and dispensing offices; and

      *     open and  equip new sales  and  dispensing  offices  in the New York
            Metropolitan Area and implement and develop  operations at these new
            offices;

      *     expand our administrative and audiological staff's;

      *     expand our marketing and advertising programs.

If we are to achieve  these  goals,  we will  incur a  substantial  increase  in
expenses.  We currently have  virtually no cash  available for these  activities
other than our limited  cash flow from  operations.  We believe  that we will be
able to raise  $500,000 to $1,500,000  from a private  placement of  convertible
debt or our equity securities.  However,  we have not entered into any agreement
with any  investment  banking firm or securities  broker to act as selling agent
for us in a private  placement of our securities.  We intend to meet with one or
more lending  institutions that lend money collateralized by accounts receivable
which  are  generated  by  Medicare  and/or  Medicaid.  We  expect to be able to
establish banking  relationships  with at least one of these institutions in the
near future. We anticipate that this will give us access to a credit line in the
amount of from  $50,000 to  $100,000.  However,  at present,  no such line is in
place and we cannot give any assurance  that it will,  in


                                       7


fact, be granted.  We cannot give any  assurances  that we will be successful in
raising  sufficient funds to expand the volume and profitability of our business
to the point where it can sustain a public market for our common stock.

We Have Had Losses From Operations  Since  Inception,  and We have (Very Limited
Working Capital) (a Working Capital Deficit)

We were organized in October 1996 and have generated only limited  revenues from
operations.  In order to  implement  and  develop  our  business in the New York
metropolitan  area,  we have had to depend on cash  infusions  by way of: (i) an
aggregate of approximately $140,000 from investors in a private placement of our
convertible  debentures;  and (ii)  approximately  $250,000 in  contributions to
capital  provided via Mr.  Treglia (as well as  contributions  of  uncompensated
services from Mr. Treglia).  We therefore incurred losses from inception through
the end of our last completed  fiscal year (year ended December 31, 2000). As of
December  31,  2000,  we had an  accumulated  deficit  of  $(275,872).  While we
anticipate that we may continue to incur net losses for the foreseeable  future,
for the first  quarter of the current  fiscal year (three months ended March 31,
2001), we showed a profit of $14,622,  which reduced our accumulated  deficit to
($261,250).  As at March 31, 2001, we had total  current  assets of $119,724 and
total current liabilities of $90,618,  giving us very limited working capital of
approximately  $  29,106.  If we fail to  establish  profitable  operations  and
continue to incur losses, we might not be able to sustain a viable public market
for our common stock.


                                       8


Risks Related To The Public Market For Our Common Stock

Since  April of 2000 There Has Been  Virtually  No Public  Market For Our Common
Stock.  Unless  Such Market  Develops,  No  Shareholder  May Be Able To Sell Our
Shares

Since April of 2000,  there has been  virtually no public  market for our common
stock.  Until April 17, 1998, our  (Nantucket's)  common stock was traded on the
American  Stock  Exchange.   Because  it  fell  below  American  Stock  Exchange
guidelines for continued listing, it was delisted effective April 17, 1998. From
that date it was  traded in the  over-the-counter  market  and quoted on the OTC
electronic  bulletin  board of the NASD  Supplemental  Market  under the  symbol
"NANK"  ("NANKQ" during the time its Chapter 11 proceedings  were pending).  Our
common stock is currently  traded in the  over-the-counter  market and quoted on
the OTC  electronic  bulletin board under the symbol NTKI.  Moreover,  even if a
market for our common stock does develop,  it may be highly limited.  Failure to
develop or maintain an active and  reliable  trading  market for our stock could
negatively  affect the price of our shares and make it  impossible  to sell such
shares.

We Are Not,  And May  Never  Be,  Eligible  For  NASDAQ  Or Any  National  Stock
Exchange.

Our common  stock is not  presently,  and it is likely that for the  foreseeable
future it will not be,  eligible  for  inclusion in NASDAQ or for listing on any
United States national stock exchange.  To be eligible to be included in NASDAQ,
a company is required to have not less than $4,000,000 in net tangible assets, a
public float with a market value of not less than $5,000,000,  and a minimum bid
of price of $4.00 per share.  At present,  we do not have,  and we are unable to
state whether we will ever have,  sufficient assets and market price to meet the
Nasdaq application standards.

Our Common Stock Will Be A "Penny Stock," And Compliance With  Requirements  For
Dealing In Penny Stocks May Make It  Difficult  For Our  Shareholders  To Resell
Their Shares.

As a consequence  of our financial  condition,  the market for our common stock,
will, for the forseeable future, our stock will continue to be traded in what is
known as the over-the-counter  market and reported on the OTC Bulletin Board. At
least for the foreseeable future, our common stock will continue to be deemed to
be a "penny  stock" as that term is defined in Rule 3a51-1 under the  Securities
Exchange Act of 1934. Rule 15g-2 under the Exchange Act requires  broker/dealers
dealing  in  penny  stocks  to  provide  potential  investors  with  a  document
disclosing  the risks of penny  stocks  and to obtain  from  these  inventors  a
manually  signed and dated  written  acknowledgement  of receipt of the document
before  effecting a  transaction  in a penny stock for the  investor's  account.
Compliance with these requirements may make it more difficult for holders of our
common stock to resell their shares to third parties or  otherwise,  which could
have a material  adverse  effect on the liquidity and market price of our common
stock. Penny stocks are stocks:


                                       9


      (i)   with a price of less than $5.00 per share; or

      (ii)  that are not traded on NASDAQ or a national securities exchange;

      (iii) are issued by companies  with net tangible  assets of less than: (A)
            $2.0 million (if the issuer has been in continuous  operation for at
            least three years); or (B) $5.0 million (if in continuous  operation
            for less than three  years);  or

      (iv)  which have  average  revenue of less than $6.0  million for the last
            three years.

                                    BUSINESS

General

      Until the summer of 2000,  a small  portion of our  business  consisted of
manufacturing operations. However, because of changes in the competitive climate
of the hearing aid manufacturing  industry and the comparatively  small level of
our operations we discontinued  all  manufacturing on July 30, 2000. This marked
the  beginning  of  a  significant  change  in  our  business  plan,  which  now
encompasses concentrating our marketing to nursing homes, hospitals, out-patient
clinics,  members of managed health care providers,  such as health  maintenance
organizations  ("HMO's"),  Physician  Provider  Organizations  (physician  group
practices known as "PPO's"),  union health plans,  medicare,  and medicaid while
expanding  an  advertising  campaign  aimed at  individuals  in the  non-insured
self-pay  market.  Since  implementing our new business plan in October 2000, we
have  entered  into  contracts  with  fourteen   managed  health  care  provider
organizations  in  the  New  York  metropolitan  area,  including  Medicare  and
Medicaid.   We  presently  in   negotiations   with  another   twelve  of  these
organizations within six months (see "Sales and Marketing").

      In addition to marketing our services,  our current  efforts and resources
are  being  devoted  to  expanding  our  audiological  staff  and the  level  of
operations and  profitability  at our existing  offices as well as operations at
new retail sales and dispensing  offices in the New York Metropolitan  area. Our


                                       10


long term goal is to expand our operations into a wider geographic area.

      We also provide  in-home  fitting and dispensing  services in the State of
Pennsylvania where our customer base is located in a somewhat rural area, making
home visits convenient for our customers.  We have four Pennsylvania  Registered
Hearing Aid  Fitters  who are  available  to us for  in-home,  as well as office
visits in Pennsylvania. Through our offices and our in-home services, we offer a
full range of audiological products and services for the hearing impaired.

      In  order to make our  services  acceptable  to  managed  care and  health
insurance  companies,  we must  address  their  particular  concerns.  This will
require that we have:

      *     service  locations  which  are  conveniently   accessible  to  their
            members;

      *     an adequate staff of highly qualified audiologists;

      *     a full range of high quality hearing aid products;

      *     competitive pricing; and

      *     adequate product  liability and professional  malpractice  insurance
            coverage.

      We are  presently  endeavoring  to put all of these  elements  into place.
Therefore our primary goals during the next eighteen months include:

      *     opening and  establishing  operations  at an  additional  five fully
            equipped offices accessible to residents of all five boroughs of New
            York City.

      *     opening and establishing  operations at sales and dispensing offices
            on-site at approximately  twenty-five  nursing homes in the New York
            metropolitan area (We estimate that 25 nursing homes can be serviced
            by one  full-time  audiologist  based on an  estimate  of one to two
            half-days per month).

      *     increasing the number of audiologists on our staff to at least nine;

      *     hiring a chief  financial  officer and a chief  operations  officer,
            experienced in the health care industry;

      We also  intend to  implement  an  aggressive  advertising  and  marketing
campaign  aimed at  individuals  and managed  health care  organizations  and to
establish a professional  advisory  board  consisting of from 4 to 6 individuals
with  high  levels  of  experience   and  expertise  in  hearing   health  care,
gerontology, and hearing aid product development and promotion.


                                       11


      We  estimate  that in  order  to  achieve  these  goals,  we will  require
financing from sources other than cash flow, within the next eighteen months, in
an amount ranging from $1,000,000 to $1,500,000.  Our present plan for financing
focuses on raising  funds  through a private  placement of our  securities  (see
"Proposed Financing Plans").

Overview of the Industry

Hearing Loss

      We believe that hearing loss is one of the most  prevalent  chronic health
conditions in the United States,  and that its incidence is on the rise. Hearing
Loss  occurs when there is damage to the  auditory  system,  possibly  caused by
heredity, aging, noise exposure, illness, trauma, and/or some medications.  Some
hearing  loss is  temporary  and/or can be  corrected  with  medical or surgical
treatment.  Other types of hearing loss can be effectively  managed with hearing
devices.  Although  hearing  loss  traditionally  has  been  considered  an "old
person's" condition,  On February 8, 1999, the Better Hearing Institute reported
that hearing loss is becoming  increasingly common among the "Baby Boomer" 40 to
65 year old segment of the population.  This is widely believed to be the result
of extreme noise exposure,  possibly because of a history of excessive  exposure
to extremely  high decibel  rock-and-roll  concerts  and the  widespread  use of
"walkman" type radios (which produce a concentrated  level of noise in extremely
close  proximity  to the ear).  The  degree of  hearing  loss is often  directly
related to the amount of exposure  and the  intensity  of loud  noise.  However,
damaging noise does not necessarily have to result from extreme situations. Even
cumulative  exposure to everyday  noises,  such as the sounds of daily  traffic,
construction work, or a noisy office can contribute to hearing loss.

      Hearing  loss can have  serious  implications,  leading  to  communication
disorders, isolation,  depression, cognitive dysfunction, and overall decline in
quality of life.  While a great many people  suffering  from hearing loss can be
helped with the use of hearing  aids, a 1999 survey by the  National  Council on
the Aging (NCOA)  indicated that older adults with hearing  impairments,  who do
not wear hearing aids, are more likely to report sadness and  depression,  worry
and anxiety,  paranoia,  diminished social activity, and greater insecurity than
those who wear aids.  We believe that the products  and  technologies  currently
available  are broad and varied and in most  instances can afford to the hearing
impaired  individual the  amplification  necessary to afford them the ability to
have improved  hearing and enjoy a full and normal  lifestyle.  In addition,  we
believe that these  people  could also  benefit  from the use of other  assisted
listening devices,  such as telephone or television  amplifiers (see "Products",
below).

The Future of the Industry

      While we recognize  that in the past and still today,  many members of the
public have been  reluctant to use hearing  aids,  we believe that this industry
can be expected to  experience  substantial  and


                                       12


continuing growth during the coming decades. Sergei Kochkin, PhD, an officer and
board  member  of  the  Better  Hearing  Institute  and  a  director  of  market
development at Knowles  Electronics,  has written a market  research  article in
which he concluded that,

      "With  modern  estimates  of hearing  loss  ranging  from 24 million to 28
      million  and   hearing   instrument   penetration   at  only  21%  to  22%
      historically,  it is of interest to determine the extent to which the more
      than  20  million  hearing-impaired  individuals  who do not  use  hearing
      instruments are, in fact,  current or future  candidates for hearing aids.
      In the  past  we have  conservatively  estimated  that if even  25% of the
      non-owner  market were  convinced  to purchase  market were  convinced  to
      purchase  hearing  aids over the next five  years  that the  market  would
      double and retailers would realize an incremental $1 billion a year."

      Some of the factors  which we believe will  contribute  to an expansion of
hearing aid use include the following:

      o     A rapidly aging population (the "graying of America") accompanied by
            a natural, progressive deterioration in hearing acuity;

      o     Wide exposure to excessive  noise,  pollution among younger segments
            of the population resulting in ever increasing damage to hearing;

      o     A growing acceptance among all segments of the population of the use
            of hearing aids;

      o     The availability of smaller and less visible hearing aids;

      o     Advances in hearing aid technology,  including  computerized digital
            products;

      o     Decreasing prices of hearing aids;

      o     Increasing coverage of hearing aid products by HMO's, PPO's, unions,
            employer-sponsored  groups,  and Medicare and Medicaid to offset the
            costs to the end user.

Our Sales and Dispensing Offices

      We are currently  operating five hearing sales and dispensing  facilities.
Five of these are retail  sales and  dispensing  offices,  which are  located in
medical arts buildings,  shopping malls, independent  store-fronts,  and, in one
case, on-site at a medical outpatient center. Two of our five retail offices are
located in Yonkers,  NY, one is in Mount Vernon,  NY., and one is in Forty Fort,
PA. Our fifth  facility  is  located  on-site  at The   Wartburg  Home of The
Evangelical  Lutheran  Church  (the  Wartburg  nursing  home  facility.)  We are
scheduled to open a seventh  facility on Main Street in New  Rochelle,  New York
(see "Facilities and Services", below).


                                       13


      One of our Yonkers offices and both of our  Pennsylvania  offices are open
and functioning on a full time basis. We expect that our recently opened Yonkers
Avenue office,  which is presently  open two days a week,  will be open at least
three days a week by  September  1, 2001.  Our  Wartburg  Out-patient  office is
currently  open  two  days per week and our  Wartburg  Nursing  Home  office  is
currently open an average of two days per month, on an as-needed basis.

      Our  Ludlow  Street  Yonkers  offices  is  staffed  and  supervised  by  a
full-time,  licensed and certified  audiologist  and one full-time  patient care
coordinators.  Our Yonkers Avenue office is staffed and supervised by a licensed
and certified  audiologist.  Our two  Pennsylvania  offices are each opened full
time and are staffed by a state licensed  hearing aid dispenser,  as required by
applicable Pennsylvania law and at least one clerical, reception person.

      Our current New York sales and dispensing  offices range from 600 to 1,100
square  feet in size.  These  include  our two  Yonkers  offices and our on-site
Wartburg Outpatient Facility office, all of which are fully equipped with:

      *     soundproof  testing booths and  state-of-the-art  testing  equipment
            that meets or exceeds all state standards; and

      *     a full range of diagnostic and auditory-vestibular tests that assist
            referring  physicians  in the treatment of patients with hearing and
            balance disorders.

      Our on-site nursing home offices,  which do not have their own existing on
site testing  booths and  audiological  equipment,  are equipped  with  portable
electronic  audiological  equipment brought in by the audiologist at each visit.
This  equipment  meets or exceeds  the  requirements  of all  federal  and state
agencies as well as all third-party  payers.  We have found this equipment to be
adequate to serve the needs of almost all patients at these facilities.

      Our  Pennsylvania  sales and  dispensing  office is equipped with portable
audiological testing and fitting equipment and a sound-deadened room. This meets
all applicable  requirements of the State of  Pennsylvania  Department of Health
Regulations regarding the sales and dispensing of hearing aids.


                                       14


On-Site Offices

The Wartburg Adult Care Community Outpatient Clinic
and The Wartburg Nursing Home

      We have entered into lease and service  agreements with The Wartburg Adult
Care Community Outpatient Clinic and the Wartburg Nursing Home. These facilities
are part of the  Wartburg  Adult  Care  Community  which is located in a 36-acre
campus in the town of Mount Vernon in Westchester County, New York. The Wartburg
is a  comprehensive  senior  health  care  complex  which  includes  residential
assisted living,  nursing home, and critical care facilities as well as a 16,000
square foot Outpatient Health Services complex serving area residents as well as
persons  residing  within  the  Wartburg  facilities.  Our  contracts  with  the
outpatient clinic and the nursing home provide for our:

      *     Establishing and operating an on-site  dispensing and testing office
            in the Wartburg Diagnostic and Treatment Center (outpatient center).
            Under the terms of the  contract,  our office  will have use,  at no
            cost, of a common reception and waiting room and reception personnel
            in  the  Wartburg,   who  will  schedule  and   coordinate   patient
            appointments.   This  facility  is  fully   equipped,   including  a
            sound-proof booth, and all required  electronic testing equipment as
            well as all other  peripheral  equipment  necessary for  appropriate
            audiological testing and the fitting and dispensing of hearing aids.
            This office is used for the  treatment of  non-resident  outpatients
            and Wartburg assisted living facility residents.

      *     Establishing and operating a separate on-site dispensing and testing
            facility  in  Wartburg  nursing  home  (The  Wartburg  Home  of  the
            Evangelical  Lutheran  Church,  Inc.).  The Wartburg's  provision of
            treatment  and waiting room areas within the nursing home to be used
            as an audiological testing, fitting, and dispensing facility for its
            nursing home patients,  utilizing portable and mobile,  state of the
            art, testing and fitting equipment.  This office was opened in April
            2001.

      Presently,  the Wartburg  outpatient  facility handles six hundred patient
visits per month.  We expect that  during the next six months,  we will devote a
total of  approximately  two to three days per week to patients at the  Wartburg
facilities.  The Wartburg Diagnostic and Treatment Center has advised us that it
intends to actively  promote its outpatient  services and its agreements with us
provide that it will include our audiological facility in its marketing efforts,
at its expense.  In addition,  we intend to implement our own marketing  program
and to  coordinate  it with the  Wartburg  so as to  maximize  promotion  of our
Wartburg  outpatient  facility,  as  well  as our  other  facilities.  Based  on
projected  responses  to our  coordinated  marketing  efforts  and the  physical
presence of our  facility  on-site,  we expect  that  patient  awareness  of our
services will increase.  As a result, after the initial six months of operation,
we may be required to increase our personnel and operating hours at the Wartburg
Out-Patient


                                       15


Clinic in order to fully service non-resident outpatients.

Proposed Contracts With Additional Nursing Homes

      We are presently in negotiations with six additional nursing homes for the
establishment  of  on-site  offices  and our  appointment  as sole  provider  of
audiological  services  and  products  during  the  duration  of the term of the
contract. We have received provisional agreements, pending only the execution of
final contracts, for the following four of such nursing homes:

                                                                 No. of
           Nursing Home                   Location             Residents
           ------------                   --------             ---------
      Laconia Nursing Home               Bronx, NY               240
      Schervier Nursing Home             Bronx, NY               480
      New San Souci Health Care          Yonkers, NY             210
      Fieldston Lodge                    Bronx, NY               185

Contract With Park Avenue Health Care Management Inc.

      We are  currently  in the final  stages of  negotiations  with Park Avenue
Health Care Management Inc. and its affiliate,  Park Avenue Medical  Associates,
P.C.  (referred to herein,  collectively,  as "Park  Avenue").  Park Avenue is a
health care management  organization  which services  nursing homes,  hospitals,
assisted  living  facilities,  adult day care centers,  adult homes,  and senior
outpatient clinics. Park Avenue directly employs medical professional personnel,
including  physicians in both general and  specialty  practices and other health
care professionals such as podiatrists,  audiologists, and optometrists. Nursing
homes  contract with Park Avenue for the services of its Medical  professionals,
on a  pre-determined  schedule or on an as-needed  basis.  Park Avenue presently
provides staff to  approximately  seventy-two  nursing homes.  We currently have
sufficient staff and equipment to service thirty-four of the seventy-two nursing
homes which the Park Avenue  contract will add to our  clientele.  We anticipate
that we will be able to service at least sixty of these nursing homes by the end
of the current calendar year.

In-Home Services

      Because of the geographic dispersal of the population in much of the State
of Pennsylvania (other than in urban areas), our subsidiary,  Interstate Hearing
Aid Service Inc. has, for the past thirty-five years, provided in-home visits by
Registered  Hearing  Aid  Fitters  licensed by the  Pennsylvania  Department  of
Health. In-home services include testing,  diagnosing,  fitting, dispensing, and
follow-up visits, as required. Approximately fifty per cent of the sales made in
Pennsylvania are attributable to in-home visits.


                                       16


Our Services

      We  provide  all  of  our  patients  at  our  retail,  nursing  home,  and
out-patient clinic sales and dispensing offices with comprehensive  hearing care
services consisting of the following:

      *     an  interview  with  one  of  our   audiologists   or  patient  care
            coordinators  respecting the hearing  problems and all factors which
            may contribute to or cause such problems;

      *     an internal and external  examination of the patient's ear performed
            by one of our audiologists;

      *     an initial hearing  screening to establish a permanent  base-line of
            hearing  acuity and to  determine  whether the patient has a hearing
            problem;

      *     if the initial screening  indicates that there is a hearing problem,
            the  audiologist  will  then  perform  additional  testing  and do a
            complete audiological evaluation, including:

            *    air conduction;
            *    bone conduction;
            *    speech recognition thresholds;
            *    most comfortable hearing level;
            *    uncomfortable hearing level;
            *    site of lesion tests, if required;
            *    tymponometry;
            *    acoustic reflex testing; and
            *    acoustic reflex decay.

      *     the  patient is then  counseled  with  respect to the results of the
            audiological  testing and  evaluation,  the nature and extent of any
            hearing defects found,  the possible effects of such hearing aids on
            the  patient's  lifestyle,  and the  options  for  treatment  with a
            hearing aid; and

      *     if it is  determined  that a hearing  aid would be of benefit to the
            patient,  an  appropriate  aid will be  prescribed  and fitted;  the
            fitting process will include taking  impressions of the affected ear
            or ears.

      All hearing  aids that we  prescribe  are custom  made for the  individual
patient.  Delivery is usually made within one week to ten days. When the patient
receives  the  hearing  aid,  the   audiologist   explains  the  properties  and
capabilities of the hearing aid, and  demonstrates  proper  insertion,  removal,
maintenance  techniques,  and the  operation  of all the features of the hearing
aid. The patient is then


                                       17


re-tested wearing the hearing aid to enable the audiologist to determine whether
the  hearing aid is  performing  to  prescribed  standards  and to evaluate  the
benefit to the  patient.  After one week,  the  patient  care  coordinator  will
contact the patient by telephone  to discuss any  problems or  questions  and to
schedule a follow-up  appointment if the patient or the patient care coordinator
feels it is needed.

      We provide  follow-up  services  including,  where  necessary,  additional
personal contacts with the patient and/or the patient's family,  for the purpose
of monitoring and guiding the patient's  progress in successfully  utilizing the
hearing aid and making all adjustments  required to insure a successful outcome.
We also have a family hearing  counseling program to help the patient and his or
her family understand the proper use of their hearing products and the nature of
their disability.

      In addition to all of the  foregoing  services,  at the  Wartburg  Nursing
Home,  and at all on-site  offices which we may establish at other nursing homes
in the future:

      *     patient's  appointments  are scheduled by the nursing home personnel
            at intervals of approximately one-half hour to forty-five minutes;

      *     all  patients are seen at the  direction  and referral of his or her
            ear nose and throat specialist or primary care physician;

      *     we  provide  base-line  hearing  screening  for all  new  admissions
            including residents and short-term rehab patients;

      *     results of all  procedures  are reported to the attending  physician
            and become a part of the patient's permanent medical records.

Our Products

      A hearing aid is an electronic, battery-operated device that amplifies and
transforms sound to allow for improved communications.  All hearing aids consist
of three components: the microphone,  the amplifier, and the loudspeaker.  Sound
is received  through the  microphone,  which vibrates in response to sound waves
and converts the sound waves to electrical  signals.  The amplifier enhances the
intensity of these signals before  transmitting  them to the  loudspeaker  where
they are converted back to sound waves for broadcast in the ear.

      All hearing  aids that we  prescribe  are custom  made for the  individual
patient. We have selected a variety of major worldwide  manufacturers'  products
to make  available  through our  offices in order to provide  the best  possible
hearing  aid  products  for our  patients.  These  include  the  latest  digital
technology available from Magnatone,  Siemens, Phonak,  Sonotome,  Lori/Umitron,
United  Hearing  Systems,  and others.  We are also able to make  available,  by
special order, a large selection of other hearing  enhancement devices including
telephone  and  television  amplifiers,   telecaptioners  and


                                       18


decoders, pocket talkers, specially adapted telephones,  alarm clocks, doorbells
and fire alarms.

Customers

      As a major part of our new business  plan, we have  successfully  expanded
our patient  referral  base by  securing  appointments  as the sole  provider of
hearing aids and audiological services to nursing homes, out-patient facilities,
and adult group homes. We have also established  relationships  with other types
of health care  organizations,  such as HMO's and PPO's. Our  affiliations  with
these types of health care organizations and facilities have grown rapidly since
October 1, 2000,  when we began  marketing  our services to them.  Our customers
include:

      *     patients  who learn  about us through our  newspaper  advertisements
            (see "Sales and Marketing", below);

      *     patients who are participating members of health care organizations,
            who  come  to us as a  result  of  contractual  (or in  some  cases,
            non-contractual) arrangements with such organizations, appointing us
            as an approved, preferred, or sole, provider of audiological care to
            their members.  As a provider,  we are listed in the  organization's
            provider manual as a source for  audiological  services and products
            (see "Existing  Contracts With Health Care Providers and Third-Party
            Payers", below);

      *     patients who are referred to us by  out-patient  health care clinics
            and hospitals (see  "Out-Patient  Facilities" and "Area  Hospitals",
            below;

      *     patients who are referred to us, on an out-patient basis, by nursing
            homes and senior care  facilities at which they reside (see "Nursing
            Homes", below);

      *     patients who are referred to us by area physicians with whom we have
            established  relationships  (see  "Physician  Referrals",  below;  *
            patients who are treated on an in-patient  basis in nursing homes or
            senior care facilities (see "Facilities - On-Site Offices",  above);
            and

      *     patients in  Pennsylvania  who are  visited,  tested,  and fitted in
            their homes (see "Services -In-Home Services", above).

Existing Contracts With Health Care Providers
   and Third-Party Payers

      Since the Autumn of 2000, we have entered into contracts for the provision
of audiological services with twenty-one health care provider organizations,  as
well as third-party payers such as Medicare and New York State Medicaid. We also
have  additional  contracts with at least another twelve  organizations  pending
finalization  and/or  execution.  We expect  these  additional  contracts  to be


                                       19


completed by not later than the end of 2001.  We believe that we currently  have
sufficient  staff and  facilities  which are  geographically  accessable for all
participants in  organizations  which we have contracted with or which we are in
the  process of  finalizing  agreements  with.  These  groups and  organizations
include:

Existing Contracts With Health Care Organizations

      We  have  entered  into   contracts   with  the   following   health  care
organizations:

 .Medicare Federal Health Care Program, Parts A and B;
 .New York State Medical Assistance (Title XIX) Program/Medicaid;
 .Independent Health Association;
 .Magnacare Health Care;
 .Empire Blue Cross Blue Shield Health P.P.O.;
 .Corvel Corporation;
 .Oxford Health Plans (New York, Inc.);
 .Health Insurance Plan of Greater New York and Group;
 .Community Choice Health Plan, Inc.;
 .Better Health Advantage, Inc.;
 .Fidelis Health Care, Inc.
 .Health Source Westchester Pre-Paid Health Services Plan, Inc.;
 .Workers Compensation Agreement;
 .Preferred Choice Management Systems;
 .Speech and Communications Professionals;
 .Los Ninos Services, Inc.
 .Genesis Health Care, Inc.
 .POMCO
 .National Ear Care Plan, Inc.
 .Paxxon Health Care Services
 .Visiting Nurse Services of Bronx/Westchester Counties

      Generally,   our  agreements   with  health   insurance  or  managed  care
organizations  provide  for  services  to be offered on three  different  bases,
including:

      (a)   fee for service basis based on a contractual  rate which we offer to
            provider's members (all paid for by the patient); and

      (b)   an encounter basis where we are paid a fixed fee by the insurance or
            managed  care  organization  for each  hearing  aid sold  (with  the
            balance paid to us by the individual member).

      (c)   a  special  Medicare/Medicaid  encounter  basis  where we are paid a
            fixed fee by


                                       20


            Medicare and/or Medicaid for particular  audiological services, at a
            price  preestablished  by  Medicare  or  Medicaid  (other  than  the
            "deductible"  amount,  which is paid  either by the patient or other
            third-party payers).

Requirement for Renewal of Agreements with Health Insurance
   and Managed Care Organizations

      The terms of most  agreements  with  health  insurance  and  managed  care
organizations  are subject to renegotiation  annually.  Moreover,  most of these
agreements  may be terminated,  at any time, by either party on 90-days  notice.
Even  if we are  successful  in  expanding  our  base  of  contracts  with  such
organizations and  institutions,  the early termination or failure to renew such
agreements could adversely affect our results of operations.

Nursing Homes

      Approximately seven nursing homes currently provide out-patient  referrals
and  transportation  of their  residents to our Ludlow  Street  office.  We also
provide limited  on-site testing and evaluations  within these nursing homes for
residents who are disabled or infirm. These nursing homes include:

                                                                  No. of
           Nursing Home                   Location              Residents
           ------------                   --------              ---------
      Kings Terrace/Terrace Health Care   Bronx, NY                320
      Manhattanville Nursing Home         Bronx, NY                280
      Methodist Church Home               Riverdale, NY            240
      Riverdale Nursing Home              Bronx, NY                300
      Tarrytown Hall Care Center          Tarrytown, NY            185
      Classic Residence by Hyatt          Yonkers, NY              277
      St. Joseph's Nursing Home           Yonkers, NY

Existing Referral Arrangements With Out-Patient Facilities

      We have established  relationships with four local out-patient facilities.
They began  referring  patients  to us at the end of November  2000.  Since that
time,  referrals from these  facilities have steadily  increased from a total of
approximately 20 during November and December of 2000 to current levels of about
eight to ten per week. We believe that patient referrals from these sources will
continue to grow based upon the positive  feedback we have  received  from them.
These out-patient facilities include:


                                       21


                                                                   No. of
  Out-Patient                                                  Patients Seen
   Facility                           Location                    Annually
   --------                           --------                 -------------
 Urgi Square Geriatric
   Care Clinic                        Yonkers, NY                  4,000
 Urgicare Health Care
   Clinic                             Yonkers, NY                  7,200
 Riverdale Nursing Home
   Outpatient Clinic                  Bronx, NY                    2,000
 Methodist Nursing Home
   Outpatient Clinic                  Bronx, NY                    2,500

On-Site Offices

      We have established an on-site office at The Wartburg Adult Care Community
Outpatient  Clinic,  where our location  makes us the sole on-site  audiological
services  provider  to  patients  being  treated  at the  clinic.  We have  also
established  an on-site  office at The  Wartburg  Nursing  Home where we are the
exclusive provider of audiological services to all residents at the Nursing Home
(see  "Facilities - On-Site  Offices").  Our audiologist  visits the out-patient
clinic two half-days  per week and the nursing home two half-days per month.  To
date,  our  audiologist  has  seen an  average  of  approximately  six to  eight
patients,  per half-day,  at each of these  facilities.  We expect that over the
next  year,  we will  expand the  amount of time our  audiologists  spend at the
out-patient clinic to at least two full days per week and the number of patients
will  increase  substantially  as we  become  an  integral  part of the  general
services referral base of the physicians practising at the out-patient center.

Area Hospitals

      We have also established relationships with four area hospitals. They have
recently begun referring  patients to us. The planned  increase in the number of
our sales  offices will put our  services  within the  geographical  reach of an
increased number of the patients of these hospitals. We, therefore,  expect that
these  relationships  will begin to have an impact on the volume of our business
by the second  quarter of 2001.  The  hospitals  with which we have  established
patient referral relationships are:

                    Hospital                              Location
            -----------------------                 --------------------
         *  Saint Josephs Medical Center            South Yonkers, NY
         *  Yonkers General Hospital                South Yonkers, NY
         *  Montefiore Medical Center               Northeast Bronx, NY
         *  Westchester Medical Center              White Plains, NY


                                       22


Physician Referrals

      Referrals from physicians are generally  based upon personal  contacts and
established  patient and  physician  satisfaction.  We endeavor to maintain  our
relationships  with  referring  physicians by using a medical  reporting  system
which provides each referring  physician with a full audiological report on each
of their patient visits to our offices.

Payments for Services

      Our customer base includes  self-pay  patients,  patients  whose costs are
covered by medicare  or  medicaid,  patients  whose costs are covered by private
health  care  organizations;  and  patients  whose  costs are  covered  as union
benefits).  Treating  Medicare and Medicaid patients involves payment lag issues
which are problematic for us because of our current capital constraints. Current
Medicare and Medicaid  payments for  audiological  services and hearing aids can
take as long as 120 to 150 days after approved services are provided and hearing
aids are  dispensed.  In order to  assist us with the cash flow lag we have been
successful in obtaining  from some of our  suppliers,  90-day payment terms from
our  hearing  aid   suppliers   instead  of  the  normal   30-day  terms  common
industry-wide.  We anticipate  that, in the near future,  we will be able to put
bank financing  arrangements into place which will provide us with a credit line
for working capital, collateralized by our medicare and medicaid receivables.


                                       23


Sales and Marketing

      Since the Autumn of 2000,  when we  implemented  our new business plan, we
have expanded our marketing  efforts to include,  not only the self-pay patients
who had previously been our principal customer base, to include:

      *    physicians in private or group practices;
      *    providers of group health care;
      *    unions;
      *    nursing homes;
      *    senior care facilities;
      *    out-patient health care clinics;
      *    hospitals;
      *    speech pathology groups;
      *    nursing home managed health care organizations; and
      *    third party payers, including Medicare and New York State Medicaid.

      Marketing to these  organizations  and entities have  consisted  solely of
personal  contacts by our president,  John H. Treglia,  with all of the types of
entities and  organizations  listed  above.  We have also  utilized  print media
advertising on a limited basis to the self-pay patient market.

Proposed and Existing Advertising and Marketing Program

      We intend to continue to try to bring our  company  and our  services  and
products  to the  attention  of managed  care  providers,  which can promote our
products  and  services  to the  hearing  impaired,  and to their  participating
members.  In  connection  with this,  we  recently  started a joint  advertising
campaign with the Wartburg  Out-Patient Clinic that will intend to increase over
the next twelve months.  We also intend to increase our marketing efforts to the
self-pay, (uninsured patient) market.

      Our marketing plan contemplates implementing an aggressive advertising and
marketing program focused on both of these markets,  highlighting the quality of
our services and  products,  as well as  competitive  pricing.  In addition,  to
address the substantial  growth in the number of assisted living  facilities and
nursing homes, we intend,  when financial  resources are available,  to retain a
director  of senior  care and  nursing  home  marketing  to promote  and develop
relationships  with such  establishments.  At present,  marketing to health care
organizations  is done by CEO,  Mr.  Treglia  and by  patient  care  coordinator
through personal contacts.

      Our proposed  marketing plan will also focus on educating both  physicians
and  patients on the need for regular  hearing  testing  and the  importance  of
hearing aids and other assistive  listening  devices in improving the quality of
life for hearing impaired  individuals.  We have already completed our first two
hearing health seminars at the Classic Residence by Hyatt and The Wartburg, each
a residential


                                       24


center including  various levels of health care. We expect to be able to hold at
least two such seminars during the non-winter months (March through November) at
numerous institutions throughout the New York Metropolitan area.

      It is our goal to establish ourselves as a provider of highly professional
services,  quality products, and comprehensive post-sale consumer education. Our
marketing  campaign,  which we have already begun to implement,  will  emphasize
company-operated,  free  seminars on hearing and hearing  loss as well as direct
consumer  advertising in local radio,  newspaper,  and,  eventually,  television
media.

Business Strategy

      Our  business  plan  recognizes  that  increasing  the number of our sales
offices will make our services  conveniently  accessible to a greater  number of
participating members of health care organizations and other entities with which
we have relationships or may establish  relationships.  Our plan is therefore to
couple such an increase in offices  with an  expansion  of our patient  referral
base. We expect this two-pronged approach to enable us to substantially increase
the volume and  profitability of our business.  We believe that our success will
be largely dependent upon our ability to:

      *     Expand our existing  operations,  first in the New York metropolitan
            area and then on a regional basis.

      *     distinguish our company from its competitors and

      *     effectively market our products and services;

      *     expand our marketing  efforts to include the growing assisted living
            community population.

      We believe that, in addition,  the hearing aid industry,  as a whole, must
use customer satisfaction,  advertising,  and educational programs to strengthen
consumer  confidence  in  the  industry  and to  educate  the  hearing  impaired
population with respect to:

      *     the importance of professional hearing testing; and

      *     the  availability,  ease of use,  and  effectiveness  of the  newest
            hearing aid technologies;

      *     the  ability  to  arrange  financing  for  hearing  aids  through an
            arrangement with Lend-An-Ear,  a lease financing  organization which
            arranges for lease-purchase  financing of hearing aids on reasonable
            terms, especially directed to the senior citizen marketplace.

Proposed Financing Plans

      In order for us to implement our business plan, we will require  financing
in a minimum amount


                                       25


of $500,000 during the next twelve months.  We intend to use our best efforts to
generate between $500,000 and $1,500,000 in equity or convertible debt financing
from a private  placement of our securities  within six to eighteen  months.  We
have not yet  determined  whether the private  placement will be effected by our
officers or by a Securities Broker acting as our selling agent. At this time, we
are unable to state what the terms of the anticipated  private placement will be
or the amount of dilution which will result from the intended financing.

      If we are unable to raise these funds through a private  placement of our,
we will  endeavor to raise the  required  financing  from other  sources such as
lease  financing  for  major  equipment   purchases  and  loans  from  banks  or
institutional  lenders.  We cannot be certain  that we will be able to raise the
required  financing from any of the foregoing  sources.  If we fail to do so, we
will  curtail  our  growth  and   concentrate   on  increasing  the  volume  and
profitability  of our  existing  outlets,  using  any  surplus  cash  flow  from
operations to expand our business as quickly as such resources will support.

Dependence on Outside Manufacturers of Hearing Aids

      We currently  make  available to our  customers  hearing aids  supplied by
approximately five major  manufacturers,  as well as hearing enhancement devices
manufactured  by  other   companies.   There  are  currently   approximately  40
manufacturers of these products world wide and few manufacturers  offer dramatic
product  differentiation.  We are therefore  confident that, in the event of any
disruption of supply from any of our current sources, we could obtain comparable
products  from other  manufacturers  on  comparable  terms.  The Company has not
experienced any significant disruptions in supply in the past.

Dependence on Qualified and Licensed Audiological Personnel

      We employ New York State licensed,  ASHA certified audiologists in our New
York  offices.  In our  Pennsylvania  Offices and in-home  services,  Registered
Hearing  Aid  Fitters  provide  primary  services,  with  licensed  audiologists
available on a consulting  basis. In our New York area operations,  we currently
have two  full-time,  and one  part-time,  New York  State  audiologists  In our
Pennsylvania  operations,  we  have  four  Registered  Hearing  Aid  Fitters  in
Pennsylvania,  who are  employed by us, on a  part-time  basis,  as  independent
contractors,   and  two  Pennsylvania  licensed  audiologists   available  on  a
consulting basis for special needs.

      Should  we be unable to  attract  and  retain  qualified  audiologists  or
Registered Hearing Aid Fitters, either as employees or independent  contractors,
it could limit our ability to compete  effectively against competing hearing aid
retailers  and thus  adversely  affect our business.  There are currently  6,000
audiologists in the United States and approximately 200 educational institutions
in the United States which offer audiology  degree/certification programs. There
is therefore no current or potential shortage of qualified  personnel.  However,
while we have not encountered any problems  attracting and retaining  sufficient
audiological staff, it is possible that we could find ourselves at a competitive


                                       26


disadvantage against larger, better financed,  and more well established hearing
aid providers for the services of qualified personnel.

Government Regulation

Federal

      The  practice of  audiology  and the  dispensing  of hearing  aids are not
presently  regulated  on the  Federal  level.  The United  States  Food and Drug
Administration  ("FDA") is responsible for monitoring the hearing care industry.
Currently there are only two regulations affecting the sale of hearing aids:

      (i)   A physician's review.  While the FDA requires first time hearing aid
            purchasers to receive  medical  clearance from a physician  prior to
            purchase,  patients  may  sign a  waiver  in lieu  of a  physician's
            examination  A majority  of our  patients  and  targeted  market are
            members of the managed care or institutional  providers with whom we
            have  contracts,  or whom we expect to enter into contracts with, to
            provide  hearing  care.  Some  of  these  organizations   require  a
            physician referral.  Consequently,  even if any new federal or state
            physician  referral are  mandated in the future,  they should not be
            expected to have an adverse impact on the Company's operations.

      (ii)  A return  policy.  The FDA requires  states to adopt a return policy
            for  consumers  offering  them the right to return  their  products,
            generally  within three to thirty days. In  Pennsylvania,  where the
            state mandated return period is three days, we offer our customers a
            full  thirty-day  return  policy.  In New York, the state requires a
            forty-five day return period, which we comply with. Moreover, if our
            audiologist   determines   that  an  individual   patient   requires
            additional time to become acclimated to using a hearing aid, we will
            extend the return period to accommodate such special needs.

      In addition, because we accept Medicare and Medicaid patients, each of our
sales   and   dispensing    offices   must   maintain   their   eligibility   as
Medicare/Medicaid  providers  and must comply with related  federal  anti-fraud,
anti-kickback  and other  applicable  regulations.  Federal  laws  prohibit  the
payment of  remuneration  ("kickbacks")  in return for a  physician  referring a
Medicare or Medicaid  patient,  and those laws limit  physicians  from referring
patients  to  providers  in which they have a  financial  interest.  The Company
believes  that  none of its  managed  care or other  provider  contracts  or its
relationships  with  referring  physicians  are  violative of the  anti-kickback
statute.

      We are unable to predict the effect of future  changes in federal laws, or
the impact that changes in existing laws or in the  interpretation of those laws
might have on our business.  We believe we are in material  compliance  with all
existing federal regulatory requirements.


                                       27


State

      Generally,  state regulations,  where they exist, are concerned  primarily
with the formal licensure of audiologists and of those who dispense hearing aids
and with  practices  and  procedures  involving  the fitting and  dispensing  of
hearing aids. In Pennsylvania and New York, where the Company currently operates
and in New Jersey and  Connecticut,  which are part of the  Company's  currently
targeted  markets,  such  regulations do exist.  We believe we are in compliance
with all applicable  regulations in  Pennsylvania  and New York and we intend to
format all of our  programs  in  Connecticut  and New Jersey so that they are in
full  compliance  with the  regulations of those states.  While we believe it is
unlikely,  there can be no assurance that regulations will not be promulgated in
states in which we  operate,  or plan to  operate,  which  could have a material
adverse  effect  upon the  Company.  Such  regulations  could  include  stricter
licensure  requirements  for dispensers of hearing aids,  inspections of centers
for the  dispensing  of  hearing  aids  and the  regulation  of  advertising  by
dispensers  of hearing aids.  The Company knows of no current or proposed  state
regulations with which it, as currently operated, could not comply.

Product and Professional Liability

      In the ordinary  course of our business,  we may be subject to product and
professional  liability  claims  alleging  the  failure  of, or adverse  effects
claimed  to have  been  caused  by,  products  sold or  services  which  we have
provided. We maintain insurance at a level which we believe to be adequate. Each
of our licensed  audiologists is also required by state law to carry appropriate
malpractice liability insurance.  All of our audiologists have furnished us with
copies of their insurance coverage certificates and we believe that they are all
in compliance with applicable federal and state  requirements.  While we believe
that it would be highly  unlikely that a successful  claim would be in excess of
the limits of our insurance  policies,  if such an event should occur,  it could
conceivably  adversely  affect our  business.  Moreover,  because we  distribute
products  manufactured by others,  we believe we will have recourse  against the
manufacturer  in the  event of a  product  liability  claim.  It should be noted
however that we could be unsuccessful in a recourse claim against a manufacturer
or, that even if we were successful,  such manufacturer  might not have adequate
insurance or other resources to make good on our claim.

Seasonality

      The Company is not generally affected by seasonality.

Competition

      The hearing care industry is highly fragmented with  approximately  11,000
practitioners   providing   testing  and   dispensing   products  and  services.
Approximately  2,500  of  these  practitioners  are


                                       28


audiologists working for hospitals or physicians, 2,500 of the practitioners are
licensed  audiologists in private practice,  and the remaining 6,000 are hearing
aid specialists.  Industry surveys estimate that approximately 5% of all hearing
aids  are  sold  in  physicians'   offices,   60%  are  dispensed  by  qualified
audiologists in private practice,  and the remaining 35% are sold by hearing aid
specialists.

      Because  there are no  federal,  state or local  regulatory  or  oversight
agencies in the hearing  care  industry,  it is not  possible to  determine  the
precise number of competitors in every market which we are operating in or which
we intend to enter. Our present plan is to focus our efforts primarily on urban,
high density population areas.

      Most  competitors  are small retailers  generally  focusing on the sale of
hearing  aids  without  providing  comprehensive  audiometric  testing and other
professional   services.   However,   some  of  our  chief   competitors   offer
comprehensive   services  and  have  large   distribution   networks  and  brand
recognition.  Principal  among  these  are:  (1)  Bausch & Lomb,  a hearing  aid
manufacturer  whose  distribution  system is through a national  network of over
1,000  franchised  "Miracle Ear" stores including 400 located in Sears Roebuck &
Co.  stores;  (2) Beltone  Electronics  Corp., a hearing aid  manufacturer  that
distributes its products  primarily  through its network of approximately  1,000
"authorized"  distributors;  and (3) HEARx LTD., a hearing aid distributor whose
dispensing  and  distribution  system is through a network of  approximately  79
company owned centers located in Florida, New York, New Jersey, and California.

      To the best of our  knowledge,  except for HearX,  most national  networks
primarily  offer  hearing  aids  only  and  do  not  provide  the  comprehensive
diagnostic  services,  use of audiologist  services or other ancillary  products
offered  by the  Company.  More  importantly,  they do not use the  services  of
audiologists in the majority of their centers. However, these networks are owned
by companies having greater resources than are available to us, and there can be
no assurance that one or more of these competitors will not expand and/or change
their operations to capture the market targeted by the Company. Nor can there be
any  assurance  that the  largely  fragmented  hearing  care  market  cannot  be
successfully  consolidated by the  establishment  of  co-operatives,  alliances,
confederations  or the like which would then compete more effectively with us in
our intended market areas.

Employees

      As of June 1,  2001,  in our New York area  operations,  we had a total of
four full-time, and two part-time,  employees.  Full time employees include, our
president and CEO, John H. Treglia,  two New York State  licensed  audiologists,
and one receptionist - patient care coordinator. In our Pennsylvania operations,
we employ,

      As of June 1, 2001, in our Pennsylvania operations,  we had a total of two
full-time  employees  consisting of our vice  president,  Larry A. Brand and one
person who is an administrator and a Pennsylvania Registered Hearing Aid Fitter.
Our part-time  employees consist of three  Pennsylvania  Registered  Hearing Aid
Fitters, who work for us, on an as needed basis (part-time), and two


                                       29


Pennsylvania licensed audiologists who consult with us on an as needed basis.

      The loss of the services of Mr. Treglia would adversely affect the conduct
and  operation  of our  business.  To date we have  not  purchased  a "key  man"
insurance  policy on Mr. Treglia's life.  However,  we intend to purchase such a
policy in the amount of from one to three  million  dollars,  at such time as we
have the financial resources to do so.

                            PROPERTIES AND EQUIPMENT

Corporate Headquarters

      The Company's  corporate  headquarters are located in Suite 602 The Ludlow
Street Medical Building located at 45 Ludlow Street. This office consists of 850
square  feet.  Approximately  800 square feet of these  premises are used as two
administrative  offices  with the  balance of the space  comprising  a reception
area.

      We  occupy  these  premises  pursuant  to five  year  lease  with  Diamond
Properties, Inc. The lease expires in February 2006. The lease calls for monthly
rental  payments of $895 fully  inclusive  of all  utilities,  taxes,  and other
charges.  The  building  in  which  these  offices  are  located  is of a  newly
renovated,   seven  story   building   which  houses  the  private   offices  of
approximately twenty physicians, dentists, and other medical professionals, with
adequate, free, offstreet parking available. It is located off a main street and
around the corner from Saint Joseph's  Medical Center,  a major area health care
facility.

Ludlow Street Sales and Dispensing Office

      We have a retail sales and dispensing office located the first floor lobby
of the  Ludlow  Street  Medical  Building  in a  retail  space  adjacent  to the
elevators.  We occupy  this space  pursuant to a  five-year  lease with  Diamond
Properties  Inc, which will expire in February 2006. The lease calls for monthly
rental  payments of $1,087 fully  inclusive of all utilities,  taxes,  and other
charges.

      This  facility  comprises  approximately  800 square  feet and has a glass
enclosed,  visible  waiting  and  reception  area and a private  fully  equipped
testing and dispensing office.  This office is fully equipped as an audiological
and hearing aid dispensing  facility;  equipment  includes:  (i) a full spectrum
hearing suite, consisting of a wheel chair accessible sound-proof testing booth,
of  approximately  10 feet x 12  feet,  designed  to  accommodate  the  needs of
pediatric patients as well as handicapped adults; (ii) an electronic audiometer;
(iii) an electronic  tympanometer;  (iv) a computerized  hearing aid programmer;
and (iv) other required peripheral testing,  fitting and repair equipment.  This
equipment  was  purchased,   used,  from  Saint  Joseph's  Hospital,  which  has
discontinued its audiological services department.  The equipment purchased from
Saint Josephs included, in addition to the equipment listed above, a second full
spectrum hearing suite,  which we are presently  keeping in storage.  All of the


                                       30


equipment  which we purchased  from Saint  Josephs,  and which we are  currently
using,  is modern  and has been  totally  refurbished  and  recalibrated.  Saint
Joseph's  original  cost for this  equipment was  approximately  $54,000 and its
replacement  cost  would be  approximately  $78,000.  We were able to  purchase,
relocate,  refurbish and  recalibrate the equipment for a total cost of $19,000.
This  equipment  enables us to fully  service all  patients  whom we see at this
facility,  including  the  nursing  home  patients  who are  brought to us on an
out-patient basis as well as pediatric patients.

Yonkers Avenue Sales and Dispensing Office

      We currently  sublease an approximately  600 square foot space in a retail
eyeglass  outlet  which also  houses  the  offices  of an  opthalmolgist  and an
optometrist.  This  facility  is  located  on the first  floor of a two year old
building  located at 818 Yonkers Avenue,  Yonkers,  New York. This location is a
busy,  heavily  trafficked,  commercial  area,  with adequate,  free,  offstreet
parking  available.  The upper stories of this building  comprise a professional
building  housing  the  private  offices  of  eight  physicians  and a  physical
rehabilitation  facility.  We occupy this space under a two-year  sublease  with
Park Hill Optical Corp. The lease, which expires on December 31, 2002,  provides
for an option to renew for an additional  three years.  Monthly rental  payments
for the  first  two years of the lease  term are  $800,  with  payments  for the
three-year  renewal period set at $900. All rental  payments are fully inclusive
of utilities,  taxes, and all other charges. A common reception area and waiting
room, as well as the services of a  receptionist,  are provided by the lessor at
no additional cost.

      This dispensing office is outfitted and equipped with: (i) a standard size
wheel-chair accessible  sound-proof booth, (ii) an electronic audiometer;  (iii)
an electronic tympanometer; (iv) a computerized hearing aid programmer; and (iv)
other required peripheral testing, fitting and repair equipment.

The Wartburg Diagnostic and Treatment Center on-Site Facility

      On April 1, 2001, we began operations at our dispensing and testing office
located on-site at the Wartburg Adult Care Community,  Outpatient  Clinic.  This
office is approximately  500 square feet and is located in the Outpatient Health
Services  Building on the Wartburg Mount Vernon Campus. We are permitted the use
of common  reception  and  waiting  room  facilities.  The  Wartburg  also makes
available to us,  without  additional  charge a large meeting room, in which can
run our hearing  health care fairs in conjunction  with the Wartburg.  We occupy
this office pursuant to a lease between our subsidiary,  Interstate  Hearing Aid
Service and The Wartburg  Diagnostic and Treatment Center.  This lease is for an
unspecified term beginning on March 12, 2001. The lease calls for monthly rental
payments of $400,  fully inclusive of all utilities,  taxes,  and other charges.
The lease  amount is subject to review upon  written  request by either party on
the  March  12th  anniversary  date of the  lease.  This  dispensing  office  is
outfitted  and  equipped  with:  (i)  a  standard  size  wheel-chair  accessible
sound-proof   booth,  (ii)  an  electronic   audiometer;   (iii)  an  electronic
tympanometer;  (iv) a  computerized  hearing  aid  programmer;  and  (iv)  other
required peripheral testing, fitting and repair equipment.


                                       31


      Under the terms of the lease, we are required to maintain  certain medical
and administrative  practice policies and procedures of the Outpatient Facility.
We are also obligated to provide  specified  levels of audiological  services at
specified times, to maintain professional liability insurance,  and to indemnify
the Outpatient Clinic.

The Wartburg Home of the Evangelical Lutheran Church On-Site Facility

      We operate a dispensing  and testing  facility at The Wartburg Home of the
Evangelical  Lutheran Church, a nursing home. This facility is approximately 150
square  feet and is  located  on the third  floor of the  building  housing  The
Wartburg Skilled Nursing Facility on the Wartburg Mount Vernon Campus. We occupy
this facility pursuant to a lease between our subsidiary, Interstate Hearing Aid
Service and The Wartburg Home of the Evangelical  Lutheran Church. This lease is
for an unspecified term beginning on March 15, 2001. The lease calls for monthly
rental payments of $200, fully inclusive of housekeeping, security services, all
utilities  (excluding  telephone charges),  taxes, and other charges.  The lease
amount is subject to review upon  written  request by either  party on the March
15th anniversary date of the lease.  This equipment used in this office consists
of portable  audiological  equipment,  specifically designed to be in compliance
with all federal and state  requirements  as well as those with all  third-party
payers,  and brought in by the audiologist at each visit. This equipment is also
used for bed-side testing, when required for the treatment of infirm patients.

      Under the terms of the lease, we are required to maintain  certain medical
and administrative  practice policies and procedures of the Outpatient Facility.
We are also obligated to provide  specified  levels of audiological  services at
specified times, to maintain professional liability insurance,  and to indemnify
the nursing home.

Pennsylvania

Forty-Fort Office

      We currently  lease an 800 square  foot,  street level office at 142 Wells
Street,  Forty-Fort Pennsylvania.  This facility is located in the main business
district of  Forty-Fort  and the space is utilized  for  administrative,  sales,
dispensing, and telemarketing activities. The facility is divided among offices,
waiting  rooms,  a sound  deadened  testing area, a dispensing  area,  and small
telemarketing  area. This facility is also used as a coordination center for our
Pennsylvania licensed hearing aid fitters, who test and dispense hearing aids on
an in-home basis. (The most common method of dispensing  hearing aid products in
rural areas).


                                       32


                             MANAGEMENT'S DISCUSSION

      The  following is  management's  discussion  and  analysis of  significant
factors  which have affected our financial  position and  operations  during the
fiscal years ended December 31, 2000,  December 31, 1999 and the fiscal quarters
ended March 31, 2001, and march 31, 2000.  This  discussion also includes events
which occurred  subsequent to the end of the fiscal quarter ended March 31, 2001
and contains both historical and forward- looking statements.  When used in this
discussion,  the words  "expect(s)",  "feel(s)",  "believe(s)",  "will",  "may",
"anticipate(s)"  "intend(s)"  and similar  expressions  are intended to identify
forward-looking  statements.  Such  statements  are subject to certain risks and
uncertainties,  which could cause actual results to differ materially from those
projected.  Factors that might cause or contribute to such differences  include,
but are not limited to, those discussed in "Risk Factors". Readers are cautioned
not to place undue  reliance on these  forward-looking  statements,  which speak
only as of the date  hereof.  Readers  are also  urged to  carefully  review and
consider the various disclosures  elsewhere in this Report which discuss factors
which affect the Company's business, including the discussion at the end of this
Management's Discussion and Analysis,  under the subcaption "Risk Factors". This
discussion  should  be read  in  conjunction  with  the  Company's  Consolidated
Financial Statements,  respective notes and Selected Consolidated Financial Data
included elsewhere in this Report.

      We are in the  early  stages  of the  business  of the  retail  sales  and
dispensing of hearing aids. We intend to open, equip, staff, and begin operating
at  least  five  new  retail  sales  and  dispensing  offices  in the  New  York
Metropolitan  area during the next twelve  months.  We also need to increase the
volume and  profitability of operations at our three existing retail offices and
our two existing on-site nursing home and outpatient  clinic offices.  Unless we
do so, the volume and profitability  levels of our business might not be able to
support a viable public market for the common stock of our company.

Liquidity and Capital Resources

      The  activities  of the  Company  since  its  formation  in 1996 have been
financed  principally by  contributions  to capital  provided via our President,
John H.  Treglia in the  approximate  amount of $250,000  and by  proceeds  from
private placements, to a total of nine, private,  unaffiliated  individuals,  of
our debt and equity  securities,  consisting of: (i) 45,000 shares of our common
stock and (ii) our 8% subordinated  convertible debentures in the aggregate face
amount of $90,000.  The total proceeds for all of the shares and debentures sold
were $94,500.  All of the debentures have been converted into a total of 172,598
shares of common stock. All of the aforesaid proceeds and capital  contributions
were used for working capital and capital investments in various types of office
and  audiological  equipment  and  furnishings.  None of the proceeds or capital
contributions were used to pay compensation to Mr. Treglia,  who has contributed
all of his services without compensation.

      We  estimate  that in  order  for us to  achieve  our  goals  of  opening,
equipping,  staffing,  and  beginning  operations  at, five new retail sales and
dispensing  offices and increasing the volume and  profitability of our existing
sales and dispensing offices over the next twelve months, we will be required to
make  capital  investments  and  expenditures  in  the  amount  of  $500,000  to
$1,500,000.  All of these funds will have to be obtained from sources other than
cash flow. As noted above, under


                                       33


"Proposed  Financing  Plans", it is our intention to make a private placement of
our equity or convertible debt securities in an amount of at least $500,000.  We
do not have any established  bank credit lines or relationships in place at this
time.  However,  we are  confident  that if we are  able to raise a  minimum  of
$500,000  through  the  sales of our  securities,  we will be able to  establish
credit lines that will further  enhance our ability to finance the  expansion of
our business.  There can be no assurance  that we will be able to obtain outside
financing on a debt or equity basis on favorable  terms, if at all. In the event
that there is a failure in any of the  finance-related  contingencies  described
above, the funds available to us may not be sufficient to cover the costs of our
operations,  capital  expenditures and anticipated growth during the next twelve
months.  However,  we believe that,  even if we are unable to raise the required
outside  funding,  we may be  able to  open  two  additional  retail  sales  and
dispensing offices using funds from cash flow and vendor financing for necessary
equipment.  In the absence of substantial  outside funding, we will redirect our
efforts toward an expansion of the on-site nursing home portion of our business.
We believe that we can establish this type of relatively small offices, equipped
only  with  portable  audiological  testing  and  fitting  equipment,  out of an
anticipated cash flow and vendor financing.  This could delay the development of
our  business to the point where it can sustain a viable  public  market for its
stock by approximately twelve to twenty-four months.

      As at December  31,  2000,  the  Company  had total  assets of $199,008 as
compared  to $164,559 at  December  31, 1999 and $87,490 at December  31,  1998.
Total  assets  further  increased  $32,439  during  the first  quarter  of 2001,
bringing  them to $231,447 at March 31, 2001.  This  increase  was  attributable
principally  to: (i) an increase of $24,614 in equipment  (purchased  to support
the  expansion  and addition of sales and  dispensing  offices);  an increase of
$11,590 in accounts receivable; and (iii) $3,765 in offsetting decreases in cash
and inventories.

      During  the  fiscal  year  ended  December  31,  2000,  total  liabilities
increased  by $51,425,  from  $42,951 at December 31 1999 to $94,376 at December
31, 2000.  This increase was  attributable  principally to increases in accounts
payable of $29,360 and $25,000 for legal fees.  During  during the first quarter
of 2001,  liabilities decreased to $92,236, due to a slight decrease in accounts
payable.

      As at December  31, 2000,  the Company had current  assets of $111,899 and
current  liabilities  of $91,936  resulting  in working  capital of $19,936,  as
compared to working  capital in the amount of $19,044 at  December  31, 1999 and
$2,959 at December 31, 1998.  Current  assets  increased to $119,724  during the
first  quarter of 2001 and current  liabilities  decreased  during that quarter,
bringing working capital up to $29,106 at March 31, 2001.

      Reflecting the  foregoing,  the financial  statements  indicate that as at
March 31, 2001, the Company has a working  capital 29,106  (current assets minus
current  liabilities)  compared to working capital of 19,963, and 19,044, and at
December 31, 2000, and March 31, 2000, respectively.

Results of Operations

      From  inception,  in October  1996  through  March 31,  2001,  the Company
incurred a  cumulative  net loss of  $261,250.  During the  fiscal  years  ended
December 31, 2000,  1999, and 1998, we had


                                       34


revenues of $314,028, $362,175, and $267,388, respectively.  Management believes
that the discontinuance of manufacturing operations during fiscal 2000, while in
the company's best interests for the long run, was  responsible  for the failure
of revenues to  continue  to grow at a sustained  pace during that year.  In the
fall of  2000,  we  began to  implement  our new  business  plan,  focusing  our
marketing efforts at health care entities and organizations  instead of limiting
them to the  individual,  self-pay  patient.  As a result,  growth  in  revenues
increased during the first quarter of 2001 to $113,214 for the quarter.  Because
of our new  marketing  plan,  our  cliental  has changed and now  encompasses  a
greater  proportion of Medicare and Medicaid patients than in previous years. As
a result,  while total revenues have increased during the first quarter of 2001,
per patient revenues have decreased.  Management  believes that this decrease in
per  patient  revenue  will be more than made up for by an increase in the total
number of patients seen.

      During the fiscal years ended December 31, 2000,  1999, and 1998, costs of
sales, as a percentage of revenues  decreased from 69.5% in 1998 to 64% in 1999,
and 71% in 2000. This yielded gross profits of $86,686 in 1998, $129,633 in 1999
and $90,000 in 2000. After selling,  general, and administrative  expenses,  the
company  incurred losses from operations for these years.  Such losses decreased
from $57,327 for fiscal 1998 to $5,620 for fiscal  1999,  and $12,254 for fiscal
2000.  During the first  quarter of 2001,  costs of sales,  as a  percentage  of
revenues,  decrease to 57%, which after  selling,  general,  and  administrative
expenses yielded a profit from operations of $20,694.

      The financial  statements  which are included in this Disclosure  Document
reflect total general and administrative expenses of $152,254 for the year ended
December  31, 2000.  This  reflects an increase in such  expenses  over the year
ended December 31, 1999 when total expenses came to $135,253.  Expenses for 1999
reflect a decrease,  as  compared  to the year ended  December  31,  1998,  when
expenses  totaled  $144,013.  During  the first  quarter  of 2001,  general  and
administrative  expenses totaled $27,232 reflecting a (substantial)  increase in
the general level of activities of the company.

      As a result of the  foregoing,  during the fiscal years ended December 31,
1998,  1999,  and 2000 we had net  losses  of  $71,619,  $31,363,  and  $84,916,
respectively.  During the first quarter of 2001, we had a net profit of $14,622.
From  inception  (January  1997)  through  March 31,  2001,  we have  incurred a
cumulative net loss of $261,250.

                                   MANAGEMENT

Directors and Executive Officers

      The following  sets forth,  as of January 25, 2002,  the names and ages of
all directors,  executive officers, and other significant employees of Accutone,
Inc.; the date when each director was  appointed;  and all positions and offices
in the Company held by each.  Effective as of January 25, 2002, all officers and
directors  of  Nantucket  Industries  Inc.,  other  than  Mr.  Treglia  and  Dr.
Castanaro,  will resign.  The officers and  directors of Accutone  will hold the
same positions with Nantucket  Industries Inc. as they


                                       35


do with Accutone,  except for Mr. Brand who is initially anticipated to serve as
an officer,  but not a director,  of  Nantucket.  Each  director  will hold such
office  until  the next  annual  meeting  of  shareholders  and until his or her
successor has been elected and qualified:

                                                                   Date
                                   Offices                       Appointed
       Name          Age            Held                          Director
       ----          ---            ----                          --------
John H. Treglia      58     Director, President,                October 1996
                            and Treasurer

Larry A. Brand       48     Director and                        October 1996
                            Vice President in charge
                            of Pennsylvania Operations

      The board of directors has no standing committees.

Family Relationships

      No family  relationship  has ever existed between any director,  executive
officer of Company or any person contemplated to become such.

Business Experience

      The following summarizes the occupation and business experience during the
past five years for each director, executive officer and significant employee of
the Company. A significant  employee is a person who is not an executive officer
of the Company but who is expected  to make a  significant  contribution  to the
business of the Company.

      JOHN H. TREGLIA. Mr. Treglia is a graduate of Iona College,  from which he
received a BBA in Accounting  in 1964.  He formed  Accutone Inc. in October 1996
and,  since  then,  he has  served  as its  president,  and CEO,  and one of its
directors.  After  acquiring  Interstate  Hearing Aids Service Inc. in 1998, Mr.
Treglia became president and CEO of that company as well. Since January 18, 2000
he has served as president,  secretary,  and a director of Nantucket  Industries
Inc., devoting such time to the business and affairs of Nantucket as is required
for the  performance  of his  duties.  From 1964 until  1971,  Mr.  Treglia  was
employed as an accountant by Ernst & Ernst and, thereafter, founded and operated
several  businesses in various areas. From 1994 through 1998, Mr. Treglia served
as a consultant to several  companies  which were in Chapter 11. These  included
J.R.B. Contracting, Inc., Laguardia Contracting, and Melli-Borrelli Associates.


                                       36


      LARRY A. BRAND. Mr. Brand received a Bachelor of Arts degree from Syracuse
University  in 1974.  He received a Juris Doctor degree from New York Law School
in 1977.  From 1978 through 1997, Mr. Brand  practiced law in Wilkes Barre,  PA.
Upon its inception in November  1996,  Mr. Brand was appointed as vice president
and a director  of  Accutone.  From that time until  November  1997,  Mr.  Brand
devoted  part of his  time  to the  business  and  affairs  of our  Pennsylvania
operations  and part of his time to his law practice.  In November of 1997,  Mr.
Brand ceased  practicing law and began to devote all of his time to the business
and affairs of our Pennsylvania operations.  Since joining us, Mr. Brand has not
only  served  in an  administrative  capacity,  but  has  also  functioned  as a
Pennsylvania licensed Hearing Aid Fitter and Dispenser.


                                       37


Compliance With Section 16(a) of the Exchange Act.

      Accutone  is a  privately  held  corporation  and are not  subject  to any
reporting requirements of the Securities and Exchange Commission.

                             EXECUTIVE COMPENSATION

Current Remuneration

      We have no stock option or stock appreciation  rights,  long term or other
incentive  compensation plans,  deferred  compensation plans, stock bonus plans,
pension plans, or any other type of compensation plan in place for its executive
officers,  directors,  or other  employees.  None of our  executive  officers or
directors  have ever  received  compensation  of any such types from the Company
pursuant  to  plans  or  otherwise.  We have not  entered  into  any  employment
agreements with any of our executive officers or directors.

      Our CEO, John H. Treglia,  has served without compensation since he formed
the Company in October 1996. To date,  Mr.  Treglia has  contributed  all of his
services to the Company without compensation.

As reported on form 10-K for the fiscal year ended  February 28, 2001,  on April
3, 2000,  Nantucket  Industries,  Inc. entered into an employment agreement with
John H. Treglia,  its  President  and CEO. The agreement  provides for an annual
salary in the amount of  $150,000  and a term of three  years.  Mr.  Treglia has
agreed to waive the right to be paid in cash until,  in the opinion of the board
of  directors,  the  Company has  sufficient  financial  resources  to make such
payments.  In lieu of cash salary  payments,  Mr.  Treglia may accept  shares of
common stock at, or at a discount from the market price. His agreements provides
for the  possibility  of both  increases in salary and the payment of bonuses at
the sole  discretion  of the board of  directors,  participation  in any pension
plan,  profit-sharing plan, life insurance,  hospitalization of surgical program
or insurance  program  hereafter  adopted by the Company (to the extent that the
employee  is eligible to do so under the  provisions  of such plan or  program),
reimbursement  of  business  related   expenses,   for  the   non-disclosure  of
non-competition  with the Company for the two-year period following  termination
of  employment  with the company and for various  other terms and  conditions of
employment.

Compensation of Directors

      The  directors of the Company are not  compensated  for their  services as
such.


                                       38


                             PRINCIPAL STOCKHOLDERS

                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

Security Ownership of Certain Beneficial Owners.

      The following  table sets forth  information as of January 25, 2002,  with
respect to the persons known to the Company to have been the  beneficial  owners
of more than 5% of the common stock, $.10 par value of Accutone, Inc.

                          PRINCIPAL SHAREHOLDERS TABLE

  Title                Name and
   of                 Address of               Amount and
Beneficial            Beneficial                Nature of           Percent of
  Owner               Ownership                  Class                 Class
- ----------            ----------                ---------           ----------
Common            John H. Treglia               2,678,534            44.6%
                  13-44 Henrietta Court
                  Fair Lawn, NJ  07410

Common            Larry A. Brand                  500,000             8.3%
                  92 Second Avenue
                  Kingston, PA  18704

Common            Dr. Frank J. Castanaro          733,000             12.2%
                  71 Bradford Boulevard
                  Yonkers, NY  10710

Common            Frances Katz Levine             600,000             10%
                  621 Clove Road
                  Staten Island, NY 10310

Common            Scott Rapfogel                  600,000             10%
                  16 Regency Circle
                  Englewood, NJ


                                       39


Security Ownership of Management

      The following  table sets forth  information as of January 25, 2002,  with
respect to the shareholdings of the Company's executive officers and directors.

                         MANAGEMENT SHAREHOLDINGS TABLE

Title                   Name and              Amount and
 of                    Address of              Nature of
Class                  Beneficial             Beneficial        Percent of
Owner                    Owner                 Class(1)            Class
- -----                  ----------             ----------        ----------
Common            John H. Treglia              2,678,534           44.6%
                  13-44 Henrietta Court
                  Fair Lawn, NJ  07410

Common            Larry A. Brand                 500,000            8.3%
                  92 Second Avenue
                  Kingston, PA  18704

Common            Dr. Frank J. Castanaro         733,000           12.2%
                  71 Bradford Boulevard
                  Yonkers, NY  10710

Common            All directors and            3,908,122           65.1%
                  officers as a group
                  (3 persons)

Proposed Medical and Professional Advisory Board

      We are in the process of forming a Medical and Professional Advisory Board
which  will  consist  of   individuals   with   experience   and   expertise  in
otolaryngology,  audiology, geriatric care (both medical and psychological), and
new hearing aid product developments.  The purpose of establishing this advisory
board is to assist us with any complex  questions  or issues  which may arise in
connection with their fields of expertise.  Once we have established this board,
we will consult with its members with respect to current  developments  in their
fields of expertise and, where  appropriate,  for advice respecting our business
strategy.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The following is a  description  of all  transactions  during the last two
completed  fiscal years,  the


                                       40


current fiscal year, or any presently proposed transactions, to which we were or
are to be a party  and which any of the  following  persons  had or is to have a
direct or  indirect  interest:  (i) any  director  or  executive  officer of the
Company;  (ii) any person who owns or has the right to acquire 5% or more of the
issued and outstanding common stock of the Company;  and (iii) any member of the
immediate family of any such persons.  The Company does not have any requirement
respecting the necessity for independent  directors to approve transactions with
related parties.  All transactions are approved by the vote or unanimous written
consent of the full board of directors.

Retainer Agreement with Frances Katz Levine and
   Scott Rapfogel, d/b/a "Levine & Rapfogel"

      On January 1, 2000 we entered into a retainer  agreement with Frances Katz
Levine and Scott Rapfogel, formerly d/b/a "Levine & Rapfogel". Pursuant to which
Ms.  Levine,  Mr.  Rapfogel,  or either one of them have provided legal services
respecting  securities law aspects of our  Nantucket's  acquisition of Accutone.
This retainer  agreement  called for us to pay Levine  and/or  Rapfogel $250 per
hour for legal services  rendered  thereunder.  As at the present date, Levine &
Rapfogel  have billed us for a total of $50,000,  none of which  amount has been
paid to them.  Each of Ms.  Levine and Mr.  Rapfogel  owns 10% of our issued and
outstanding common stock.

                                LEGAL PROCEEDINGS

      We are unaware of any pending or threatened legal  proceedings to which we
are a party or of which any of our assets is the subject. No director,  officer,
or affiliate of the Company,  or any  associate of any of them, is a party to or
has a material interest in any proceeding adverse to us.

                     RECENT SALES OF UNREGISTERED SECURITIES

      During the three year period  preceding  January 25, 2002 (the date of the
consummation of its acquisition of Accutone), Nantucket Industries, Inc. made mp
we made the following sales of our common stock without  registration  under the
Securities Act of 1933, as amended (the  "Securities  Act").  The following sets
forth information  respecting the dates, class of purchasers,  and consideration
involved in such sales and the bases for Registrant's  claim that all such sales
were exempt from the registration provisions of Section 5 of the Securities Act.

      From April of 1999 through  June of 2000,  we sold a total of six units of
our  securities,  at a price of $10,500 per unit. All Each unit consisted of one
three-year,  8% subordinated  convertible  debenture in the principal  amount of
$10,000 and 5000 shares of our common stock, $.01 par value, as follows:

      April 1999         two units to two private, unaffiliated  individuals;

      January 2000       two units to two private, unaffiliated  individuals;

      June 2000          two units to two private, unaffiliated  individuals;

      June through
        December 2001    A total of 260,000 shares to twelve private,
                         unaffiliated individuals, all of whom are "accredited
                         investors" for SEC purposes, consisting of common stock
                         at a purchase price of $.50 per share.


                                       41


      Each of the debentures  which were included in the units were converted to
shares of our common stock, $.01 par value, per share, during the fiscal year in
which they were sold.  The total  number of shares into which  these  debentures
were converted was 97,400.

      The sale of all of the six units  described above are claimed to have been
exempt from the  registration  requirements  of Section 5 of the  Securities Act
because of the exemption  contained in Section 4(2) of the Act for the following
reasons:

(i)   We did not engage in any general  advertising or general  solicitation and
      we paid no commission  or similar  remuneration,  directly or  indirectly,
      with respect to such transactions;

(ii)  The  persons  who  acquired  these   securities  were  unrelated   private
      individuals,  all of whom were sophisticated  investors.  Such persons had
      continuing  access to relevant  information  concerning us and/or had such
      knowledge and  experience in financial and business  matters that they are
      capable of evaluating the merits and risks of investing in our company and
      were able to bear the economic risk thereof.

(iii) Each of the people who invested in our company,  advised us that they were
      purchasing  the units for investment and without a view to their resale or
      distribution unless the securities were subsequently  registered.  Each of
      these  people  also  acknowledged  that they were  aware that there was no
      market  for these  securities  and that even if a market  developed  there
      would be  restrictions  on the resale of the  securities  unless they were
      subsequently  registered or they became eligible for an exemption from the
      registration  requirements  of the Act. They also  acknowledged  that they
      understood that an appropriate  legend would be placed on the certificates
      evidencing the shares reciting the absence of their registration under the
      Securities Act and referring to the restrictions on their  transferability
      and resale.

(iv)  For the reasons set forth above and because of the manner of offering  the
      securities  and the limited number of persons whom we offered and sold our
      securities  to, we believe  that these sales did not  constitute  a public
      offering.  Accordingly,  we claim that these transactions were exempt from
      the registration requirements of Section 5 of the Securities Act by reason
      of Section  4(2)  thereof,  in that such  transactions  did not  involve a
      public offering of securities.

Financial Statements

The audited financial statements filed as a part of this report are as follows:

      Consolidated Balance Sheet - December 31, 2000

      Consolidated Statements of Operations for the years ended December 31,
         1997, 1998, 1999, and 2000, and cumulative for the period from
         inception to December 31, 2000

      Consolidated Statements of Stockholders' Equity
         as at December 31, 1997, 1998, 1999, and 2000


                                       42


      Consolidated Statements of Cash Flows for the years ended December 31,
         1997, 1998, 1999, and 2000, and cumulative for the period from
         inception to December 31, 2000

      The unaudited  financial  statements filed as a part of this report are as
follows:

      Consolidated Balance Sheet - March 31, 2001

      Consolidated Statements of Operations for the three months ended
         March 31, 2000

      Consolidated Statements of Stockholders' Equity as at March 31, 2000

      Consolidated Statements of Cash Flows for the three months ended
         March 31, 2000

ITEM 3. Bankruptcy or Receivership

3.1   Order Confirming Plan of Reorganization Signed on December 10, 2001.

      On December 10, 2001, a hearing  respecting a plan of  reorganization  for
Nantucket  Industries Inc. (the "Plan of Reorganization") was held before United
States  Bankruptcy  Judge,  Hon.  Richard A.  Bohanan,  respecting  (Case  Name:
Nantucket Industries,  Inc., Case Number: 00-B10867). The Plan of Reorganization
was submitted to the court in connection  with  Nantucket's  voluntary  petition
under  Chapter 11 of the United States  Bankruptcy  Code which had been filed in
the U.S.  Bankruptcy  Court for the Southern  District of New York, by Nantucket
Industries Inc. on March 3, 2000. An order confirming the Plan of Reorganization
was signed by Judge  Bohanan on December  10, 2001 which,  by its terms,  became
effective December 20, 2001. This event was previously reported in our quarterly
report on Form 10-Q for the quarter  ended  November  30,  2001.  The  following
documents were filed as exhibits to said Form 10-Q.

      Exhibits
      --------
      1.    Notice of entry and Notice of  Deadline  for  Filing  Administrative
            Claims

      2.    Order  confirming Plan of  Reorganization  signed by Hon. Richard A.
            Bohanan.

      3.    Order Approving Disclosure Statement to Debtor's Second Amended Plan
            of  Reorganization   and  Fixing  Time  for  Filing  Acceptances  or
            Rejections of Plan Combined with Notice.

      4.    Second Amended Joint Plan of Reorganization.

      5.    Disclosure Statement to the Second Amended plan of Reorganization.


                                       43


      The signed order called for the  following  means of execution of the Plan
of Reorganization:

      1.    All of the assets of Accutone, Inc. are to be acquired by Nantucket.
            These  assets  consist  all  of  Accutone's  facilities,  contracts,
            service agreements,  accounts  receivable,  patent rights,  customer
            lists, etc.

      2.    All  shares,   in  all  classes  of  Nantucket  stock,   issued  and
            outstanding  prior to the  Confirmation  Date  (the  "Old  Nantucket
            Shares")  as well as all  warrants,  options  and  subscriptions  to
            Nantucket  Industries,  Inc. equity interests  existing prior to the
            Confirmation  Date, are to be deemed cancelled and rendered null and
            void.

      3.    The reorganized Nantucket Industries, Inc. is to issue approximately
            6 million  Shares of common  stock out of the total number of shares
            authorized by the amended charter as follows:

            A.    Approximately  714,840  shares to be issued to the  holders of
                  Allowed  Claims  and  Equity   Interests  in  (old)  Nantucket
                  Industries, Inc, as follows:


                                       44


                  1)    Holders  of  Allowed  General   Unsecured  claims  shall
                        receive in full  settlement  and  satisfaction  of their
                        respective  claims  (1) one share  per $5.00 of  General
                        Unsecured Claim.

                  2)    Holders of issued and  outstanding  shares of  preferred
                        stock  in  (old)  Nantucket  Industries,   Inc.  are  to
                        receive,   in  full  settlement  of  their   liquidation
                        preference  and all  other  rights  appurtenant  to such
                        shares   one  (1)  share  per   $20.00  of   liquidation
                        preference currently held, and the currently outstanding
                        shares of preferred stock shall be cancelled of record.

                  3)    Holders of all issued and  outstanding  shares of common
                        stock in (old) Nantucket Industries, Inc. are to receive
                        in full settlement and  satisfaction of their respective
                        equity  interests,  one (1) share per ten (10) shares of
                        currently  issued stock  presently held, and the current
                        outstanding common shares in (old) Nantucket Industries,
                        Inc. shall be canceled of record.

            B.    The balance of approximately 5,285,160 are to be issued to the
                  equity interest holders of Accutone, Inc. in consideration of,
                  and exchange for, that entity.

            C.    All  issued  shares  of  stock  in the  various  wholly  owned
                  subsidiaries of Nantucket,  are to be deemed  cancelled,  null
                  and void.

      The record date for the  cancellation  of all old shares and the  issuance
other transfer of Accutone's assets to Nantucket was effective as of January 25,
2002.

ITEM 5. OTHER EVENTS

      On January 22, 2002 we released the following press release:

      PRESS RELEASE:

      Yonkers New York, January 22, 2002: Nantucket Reorganization To Be
      Implemented January 25, 2002.

      John H. Treglia, President and CEO of Nantucket Industries Inc. (NANKQ),
      announced today that the Company has noted an increase in trading activity
      of its common stock. Mr. Treglia stated that the Company knows of no
      reason for such increase other than it emergence from Chapter 11
      Reorganization Proceedings pursuant to the Order Confirming the Plan of
      Reorganization of the United States Bankruptcy Court for the Southern
      District of New York. This Order was signed on December 10, 2001 and was
      effective on December 20, 2001, as reported in Nantucket's quarterly
      report on Form 10-Q, for the fiscal quarter ended November 30, 2001, filed
      with the Securities and Exchange Commission on January 7, 2002. All
      transactions required under the Order will be implemented effective
      January 25, 2002. As a result of such reorganization, all shares traded
      prior to January 25, 2002 are subject to a one-for-ten reverse split as of
      January 25, 2002.


                                       45


      Implementation of the Order of confirmation calls for the following:

      o     The holders of all publicly traded common stock of Nantucket will
            receive one share for every ten common shares held by them prior to
            the implementation of the reorganization;

      o     The unsecured creditors of Nantucket will receive approximately
            340,000 free-trading common shares in settlement of approximately
            $1.7 million dollar of debt;

      o     The former preferred shareholders of Nantucket will receive
            approximately 50,000 free-trading common shares in settlement of
            their $1 million dollars of liquidation preference;

      o     The current shareholders of Accutone Inc., will receive
            approximately 5.2 million unregistered, restricted common shares in
            exchange for the business and all of the assets of Accutone.

      Accutone (The Company) directly and indirectly through its wholly owned
      subsidiary, Interstate Hearing Aid Service, Inc., are engaged in the
      business of distributing and dispensing custom hearing aids, their related
      products, and professional audiological services. It conducts the major
      part of its business through its contractual affiliations with nursing
      homes, senior care, and assisted living facilities. Details of Accutone's
      business, including its financial statements were included as an exhibit
      to Nantucket's last 10-Q filing.

ITEM 7. EXHIBITS

      No Exhibits are being filed with this Report.

                                    SIGNATURE

      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.

                                         NANTUCKET INDUSTRIES INC.

Dated: February 19, 2002                 By        /s/ John H. Treglia
                                            ------------------------------------
                                                John H. Treglia, President
                                                      and Secretary


                                       46


                                               Accutone, Inc.
                                               and Subsidiary

                                 Audited Financial Statements
                 Years Ended December 31, 2000, 1999 and 1998



                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                                                    Contents

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

Independent auditors' report                                             2

Financial statements:

Consolidated balance sheets                                              3

   Consolidated statements of operations                                 4

   Consolidated statement of stockholders' deficit                       5

   Consolidated statements of cash flows                                 6

   Notes to consolidated financial statements                          7-8




Independent Auditors' Report

To the Board of Directors
Accutone, Inc. and Subsidiary
Yonkers, New York

We have audited the accompanying consolidated balance sheets of Accutone, Inc.
and Subsidiary as of December 31, 2000, 1999 and 1998 and the related
consolidated statements of operations, stockholders' equity and cash flows for
the years then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Accutone, Inc. and
Subsidiary as of December 31, 2000, 1999 and 1998, and the consolidated results
of its operations and its cash flows for the years then ended, in conformity
with generally accepted accounting principles.

May 8, 2001




                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                                     Consolidated Balance Sheets


=================================================================================================
December 31,                                                     2000         1999         1998
- -------------------------------------------------------------------------------------------------
Assets
                                                                               
   Cash                                                       $  10,860    $  34,548    $  11,372
   Accounts receivable                                           19,680        8,500        4,850
   Inventories                                                   10,760       13,378        7,500
   Deferred costs (Note 5)                                       70,599           --           --
- -------------------------------------------------------------------------------------------------
              Total current assets                              111,899       56,426       23,722
- -------------------------------------------------------------------------------------------------
Property, plant and equipment, net (Notes 2 and 3)               87,109      108,133       63,768
- -------------------------------------------------------------------------------------------------
                                                              $ 199,008    $ 164,559    $  87,490
=================================================================================================
Liabilities and Stockholders' Deficit
   Current portion of long-term debt (Note 3)                 $   3,129    $   2,935    $   2,767
   Accounts payable                                              63,807       34,447       18,046
   Other liabilities (Note 5)                                    25,000           --           --
- -------------------------------------------------------------------------------------------------
              Total current liabilities                          91,936       37,382       20,813
Long term debt (Note 3)                                           2,440        5,569        8,504
- -------------------------------------------------------------------------------------------------
              Total liabilities                                  94,376       42,951       29,317
- -------------------------------------------------------------------------------------------------
Stockholders' equity (Note 4)
   Common stock, $.01 par value; authorized 100,000 shares;
      issued and outstanding                                      1,000        1,000        1,000
   Additional paid-in capital                                   379,504      311,564      216,766
   Accumulated deficit                                         (275,872)    (190,956)    (159,593)
- -------------------------------------------------------------------------------------------------
              Total stockholders' equity                        104,632      121,608       58,173
- -------------------------------------------------------------------------------------------------
                                                              $ 199,008    $ 164,559    $  87,490
=================================================================================================

                                 See accompanying notes to financial statements.


                                                                               3


                                                                  Accutone, Inc.
                                                                  and Subsidiary


                                           Consolidated Statements of Operations

================================================================================

Years ended December 31,                       2000         1999         1998
- --------------------------------------------------------------------------------
Net sales                                   $ 314,028    $ 362,175    $ 267,388
Cost of sales                                 224,028      232,542      180,702
- --------------------------------------------------------------------------------
             Gross profit                      90,000      129,633       86,686
Selling, general and administrative
  expenses                                    152,254      135,253      144,013
- --------------------------------------------------------------------------------
              Loss from operations            (62,254)      (5,620)     (57,327)
Other expense:
   Depreciation                                21,024       20,107       11,010
   Interest expense                             1,638        5,636        3,282
- --------------------------------------------------------------------------------
              Total other expense              22,662       25,743       14,292
- --------------------------------------------------------------------------------
              Loss before income taxes        (84,916)     (31,363)     (71,619)
Income taxes (Note 4)                              --           --           --
- --------------------------------------------------------------------------------
Net loss                                    $ (84,916)   $ (31,363)   $ (71,619)
================================================================================

                                 See accompanying notes to financial statements.


                                                                               4


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                  Consolidated Statement of Stockholders' Equity

================================================================================
                                            Additional
                                Common        paid-in    Accumulated
                                 stock        capital      deficit      Total
- --------------------------------------------------------------------------------

Balance at January 1, 1998     $   1,000    $ 139,369    $ (87,974)   $  52,395

Net loss                                                   (71,619)     (71,619)

Capital contribution                           77,397                    77,397
- --------------------------------------------------------------------------------

Balance at December 31, 1998       1,000      216,766     (159,593)      58,173

Net loss                                                   (31,363)     (31,363)

Capital contribution                           94,798                    94,798
- --------------------------------------------------------------------------------

Balance at December 31, 1999       1,000      311,564     (190,956)     121,608

Net loss                                                   (84,916)     (84,916)

Capital contribution                           67,940                    67,940
- --------------------------------------------------------------------------------

Balance at December 31, 2000   $   1,000    $ 379,504    $(275,872)   $ 104,632
================================================================================

                                 See accompanying notes to financial statements.


                                                                               5


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                           Consolidated Statements of Cash Flows


=======================================================================================

  Years ended December 31,                             2000        1999         1998
- ---------------------------------------------------------------------------------------
                                                                     
Cash flows from operating activities:
   Net loss                                           $(84,916)   $(31,363)   $(71,619)
   Adjustments to reconcile net loss to
      net cash used by operating activities:
        Depreciation and amortization                   21,024      20,107      11,010
        Changes in assets and liabilities
           Accounts receivable                         (11,180)     (3,650)        650
           Inventories                                   2,618      (5,878)      4,569
           Deferred costs                              (70,599)         --          --
           Accounts payable                             29,360      16,401      (5,054)
           Other liabilities                            25,000          --          --
- ---------------------------------------------------------------------------------------
              Net cash used by operating activities    (88,693)     (4,383)    (60,444)
- ---------------------------------------------------------------------------------------
Cash flows from investing activities:
   Additions to property and equipment                      --     (64,472)    (22,251)
- ---------------------------------------------------------------------------------------
              Net cash used by investing activities         --     (64,472)    (22,251)
- ---------------------------------------------------------------------------------------
Cash flows from financing activities:
   Capital contribution                                 67,940      94,798      77,397
   Proceeds from equipment loan                             --          --      12,377
   Payments on long-term debt                           (2,935)     (2,767)     (1,106)
- ---------------------------------------------------------------------------------------
              Net cash provided by
                financing activities                    65,005      92,031      88,668
- ---------------------------------------------------------------------------------------
Net increase (decrease) in cash                        (23,688)     23,176       5,973
Cash, beginning of year                                 34,548      11,372       5,399
- ---------------------------------------------------------------------------------------
Cash, end of year                                     $ 10,860    $ 34,548    $ 11,372
=======================================================================================


                                 See accompanying notes to financial statements.


                                                                               6


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
================================================================================

1.    Summary of
      Significant
      Accounting Policies


                                 a. The Company

                                    Accutone, Inc. and its wholly-owned
                                    subsidiary (the "Company") distribute
                                    hearing aids.

                                 b. Principles of Consolidation

                                    The consolidated financial statements
                                    include the accounts of Accutone, Inc. and
                                    its wholly-owned subsidiary. All significant
                                    intercompany balances and transactions have
                                    been eliminated.

                                 c. Revenue Recognition

                                    Revenue is recognized when the merchandise
                                    is shipped.

                                 d. Inventories

                                    Inventories are stated at the lower of cost
                                    (first-in, first-out method) or market.

                                 e. Property and Equipment

                                    Property and equipment are stated at cost.
                                    Depreciation is computed for financial
                                    statement purposes, using the straight-line
                                    method over the estimated useful life. For
                                    income tax purposes, depreciation is
                                    computed using statutory rates.

                                 f. Income Taxes

                                    The Company and its wholly owned
                                    subsidiaries file a consolidated federal
                                    income tax return. Deferred income taxes
                                    arise as a result of differences between
                                    financial statement and income tax
                                    reporting.

                                 g. 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 the assets and
                                    liabilities at the date of the financial
                                    statements, the revenues and expenses during
                                    the period as well as the disclosure of
                                    contingent assets and liabilities. Actual
                                    results could differ from those estimates.


                                                                               7


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
================================================================================

                                 h. Long-Lived Assets

                                    The company reviews the carrying values of
                                    its long-lived and identifiable intangible
                                    assets for possible impairment whenever
                                    events or changes in circumstances indicate
                                    that the carrying amount of the assets may
                                    not be recoverable. Any long-lived assets
                                    held for disposal are reported at the lower
                                    of their carrying amounts or fair value less
                                    cost to sell.

2. Property, Plant and
   Equipment

                                                2000        1999         1998
                 ---------------------------------------------------------------
                 Furniture and fixtures     $  13,801    $  13,801    $  13,801
                 Leasehold improvements        25,000       25,000           --
                 Machinery and equipment       61,269       61,269       21,797
                 Customer list                 47,935       47,935       47,935
                                            ------------------------------------
                                              148,005      148,005       83,533
                 Accumulated depreciation     (60,896)     (39,872)     (19,765)
                 ---------------------------------------------------------------
                                            $  87,109    $ 108,133    $  63,768
                 ===============================================================

3. Long-term debt

                                                         2000     1999     1998
                 ---------------------------------------------------------------
                 Equipment loan payable to a finance
                 company, collateralized by equipment
                 with monthly installments of $280
                 including interest at 5.9%
                 maturing in 2002                       $5,569   $8,504   $1,998
                 Less current maturities                 3,129    2,935    2,767
                 ---------------------------------------------------------------
                                                        $2,440   $5,569   $8,504
                 ===============================================================

4. Income taxes

                                    At December 31, 2000, the Company had net
                                    operating loss carryforwards of
                                    approximately $276,000 expiring from 2017 to
                                    2020.

5. Commitment and                   The Company has incurred fees with certain
   contingencies                    stockholders for legal services performed in
                                    connection with a proposed reverse
                                    acquisition with Nantucket Industries Inc.
                                    (debtor in possession). It is anticipated
                                    that the transaction will be completed
                                    within the next six months.
================================================================================
                                 See accompanying notes to financial statements.

                                                                               8


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                                   Compiled Financial Statements
                                               Three Months Ended March 31, 2001



                                                                  Accutone, Inc.

                                                                     Contents

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

Independent accountant's compilation report                              2

Financial statements:

   Consolidated balance sheets                                           3

   Consolidated statement of operation                                   4

   Consolidated statement of stockholders' equity                        5

   Consolidated statement of cash flows                                  6

   Notes to consolidated financial statements                          7-8





Independent Accountants' Compilation Report

To the Board of Directors
Accutone, Inc. and Subsidiary
Yonkers, New York

We have compiled the accompanying consolidated balance sheet of Accutone, Inc.
and Subsidiary as of March 31, 2001 and the related consolidated statements of
operations, stockholders' equity and cash flows for the three months then ended,
in accordance with Statements on Standards for Accounting and Review Services
issued by the American Institute of Certified Public Accountants.

A compilation is limited to presenting in the form of financial statements
information that is the representation of management. We have not audited or
reviewed the accompanying financial statements and, accordingly, do not express
an opinion or any other form of assurance on them.


May 10, 2001




                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                                      Consolidated Balance Sheet

================================================================================

March 31,                                                               2001
- --------------------------------------------------------------------------------
Assets
   Cash                                                              $   7,315
   Accounts receivable                                                  31,270
   Inventories                                                           9,940
   Deferred costs (Note 5)                                              71,199
- --------------------------------------------------------------------------------
              Total current assets                                     119,724
- --------------------------------------------------------------------------------
Property, plant and equipment, net (Notes 2 and 3)                     111,723
- --------------------------------------------------------------------------------
                                                                     $ 231,447
================================================================================
Liabilities and Stockholders' Equity
   Current portion of long-term debt (Note 3)                        $   3,183
   Accounts payable                                                     62,435
   Other liabilities (Note 5)                                           25,000
- --------------------------------------------------------------------------------
              Total current liabilities                                 90,618
Long term debt (Note 3)                                                  1,618
- --------------------------------------------------------------------------------
              Total liabilities                                         92,236
- --------------------------------------------------------------------------------
Commitments and contingencies (Note 5)
Stockholders' equity
   Common stock, $.01 par value; authorized 100,000
     shares, issued and outstanding                                      1,000
   Additional paid-in capital                                          399,461
   Accumulated deficit                                                (261,250)
- --------------------------------------------------------------------------------
              Total stockholders' equity                               139,211
- --------------------------------------------------------------------------------
                                                                     $ 231,447
================================================================================

                        See accompanying notes to compiled financial statements


                                                                               3

                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                            Consolidated Statement of Operations

================================================================================

Three months ended March 31,                                        2001
- --------------------------------------------------------------------------------
Net sales                                                         $113,219
Cost of sales                                                       65,293
- --------------------------------------------------------------------------------
              Gross profit                                          47,926
Selling, general and administrative expenses                        27,232
- --------------------------------------------------------------------------------
              Income from operations                                20,694
Other expense:
   Depreciation                                                      5,286
   Interest expense                                                    786
- --------------------------------------------------------------------------------
              Total other expense                                    6,072
- --------------------------------------------------------------------------------
              Income before income taxes                            14,622
Income taxes (Note 4)                                                   --
- --------------------------------------------------------------------------------
Net income                                                        $ 14,622
================================================================================

                        See accompanying notes to compiled financial statements.


                                                                               4


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                  Consolidated Statement of Stockholders' Equity

================================================================================
                                             Additional
                                    Common     paid-in   Accumulated
                                     stock     capital     deficit       Total
- --------------------------------------------------------------------------------
Balance at January 1, 2001          $1,000    $379,504   $(275,872)    $104,632

Net income                              --          --      14,622       14,622

Capital contribution                    --      19,957          --       19,957
- --------------------------------------------------------------------------------
Balance at March 31, 2001           $1,000    $399,461   $(261,250)    $139,211
================================================================================

                        See accompanying notes to compiled financial statements.


                                                                               5


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                            Consolidated Statement of Cash Flows

================================================================================

Three months ended March 31,                                             2001
- --------------------------------------------------------------------------------
Cash flows from operating activities:
   Net income                                                          $ 14,622
   Adjustments to reconcile net income to
      net cash provided by operating activities:
        Depreciation and amortization                                     5,286
        Changes in assets and liabilities:
           Accounts receivable                                          (11,590)
           Inventories                                                      820
           Deferred costs                                                  (600)
           Accounts payable                                              (1,372)
- --------------------------------------------------------------------------------
              Net cash provided by operating activities                   7,166
- --------------------------------------------------------------------------------
Cash flows from investing activities:
   Additions to equipment                                               (29,900)
- --------------------------------------------------------------------------------
      Net cash used by investing activities                             (29,900)
- --------------------------------------------------------------------------------
Cash flows from financing activities:
   Capital contribution                                                  19,957
   Payments on long-term debt                                              (768)
- --------------------------------------------------------------------------------
              Net cash provided by financing activities                  19,189
- --------------------------------------------------------------------------------
Net decrease in cash                                                     (3,545)
Cash, beginning of period                                                10,860
- --------------------------------------------------------------------------------
Cash, end of period                                                    $  7,315
================================================================================

                        See accompanying notes to compiled financial statements.


                                                                               6


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
================================================================================

1. Summary of
   Significant
   Accounting Policies

                                 a. The Company

                                    Accutone, Inc. and its wholly-owned
                                    subsidiary (the "Company") distribute
                                    hearing aids.

                                 b. Principles of Consolidation

                                    The consolidated financial statements
                                    include the accounts of Accutone, Inc. and
                                    its wholly-owned subsidiary. All significant
                                    intercompany balances and transactions have
                                    been eliminated.

                                 c. Revenue Recognition

                                    Revenue is recognized when the merchandise
                                    is shipped.

                                 d. Inventories

                                    Inventories are stated at the lower of cost
                                    (first-in, first-out method) or market.

                                 e. Property and Equipment

                                    Property and equipment are stated at cost.
                                    Depreciation is computed for financial
                                    statement purposes, using the straight-line
                                    method over the estimated useful life. For
                                    income tax purposes, depreciation is
                                    computed using statutory rates.

                                 f. Income Taxes

                                    The Company and its wholly owned
                                    subsidiaries file a consolidated federal
                                    income tax return. Deferred income taxes
                                    arise as a result of differences between
                                    financial statement and income tax
                                    reporting.

                                 g. 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 the assets and
                                    liabilities at the date of the financial
                                    statements, the revenues and expenses during
                                    the period as well as the disclosure of
                                    contingent assets and liabilities. Actual
                                    results could differ from those estimates.


                                                                               7


                                                                  Accutone, Inc.
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
================================================================================

                                 h. Long-Lived Assets

                                    The company reviews the carrying values of
                                    its long-lived and identifiable intangible
                                    assets for possible impairment whenever
                                    events or changes in circumstances indicate
                                    that the carrying amount of the assets may
                                    not be recoverable. Any long-lived assets
                                    held for disposal are reported at the lower
                                    of their carrying amounts or fair value less
                                    cost to sell.

2. Property, Plant and
   Equipment

                                                                 2001
               -----------------------------------------------------------------
               Furniture and fixtures                          $ 13,801
               Leasehold improvements                            25,000
               Machinery and equipment                           91,169
               Customer list                                     47,935
               -----------------------------------------------------------------
                                                                177,905
               Accumulated depreciation                         (66,182)
               -----------------------------------------------------------------
                                                               $111,723
               =================================================================

3. Long-term debt
                                                                 2001
               -----------------------------------------------------------------
               Equipment loan payable to a finance
               company, collateralized by equipment
               with monthly installments of $280
               including interest at 5.9% maturing
               in 2002                                         $  4,801
               Less current maturities                            3,183
               -----------------------------------------------------------------
                                                               $  1,618
               =================================================================

4. Income taxes                     At March 31, 2001, the Company had net
                                    operating loss carryforwards of
                                    approximately $276,000 expiring from 2017 to
                                    2020.

5. Commitment and                   The Company has incurred fees with certain
   contingencies                    stockholders for legal services performed in
                                    connection with a proposed reverse
                                    acquisition with Nantucket Industries Inc.
                                    (debtor in possession). It is anticipated
                                    that the transaction will be completed
                                    within the next six months.
================================================================================