AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 27, 1997
                                                 REGISTRATION NO. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              ---------------------
                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                          EARTH AND OCEAN SPORTS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                              ---------------------

        MASSACHUSETTS                                            04-3195264  
(STATE OR OTHER JURISDICTION                                      (I.R.S.    
    OF INCORPORATION OR                                           EMPLOYER   
        ORGANIZATION)                                          IDENTIFICATION
                                    3949                          NUMBER)    
                          (PRIMARY STANDARD INDUSTRIAL         
                          CLASSIFICATION CODE NUMBER)
                                                                 
                              ---------------------
                                70 AIRPORT ROAD
                          HYANNIS, MASSACHUSETTS 02601
                                 (508) 778-5528
              (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
       INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                              ---------------------
                            JON A. GLYDON, PRESIDENT
                          EARTH AND OCEAN SPORTS, INC.
                                70 AIRPORT ROAD
                          HYANNIS, MASSACHUSETTS 02601
                                 (508) 778-5528
           (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                              ---------------------

                                    COPY TO:
   EDWIN L. MILLER, JR.,ESQ.                           DAVID F. DIETZ, P.C.
TESTA, HURWITZ & THIBEAULT, LLP                    GOODWIN, PROCTER & HOAR LLP
      125 HIGH STREET                                    EXCHANGE PLACE
  BOSTON, MASSACHUSETTS 02110                      BOSTON, MASSACHUSETTS 02109
      (617)248-7000                                       (617)570-1000

                               ---------------------
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon as
practicable after this registration statement becomes effective.
                              ---------------------
    If any of the securities  being registered on this form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box. [ ]

    If this form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [ ]

    If this form is a  post-effective  amendment  filed  pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

    If delivery of the prospectus is expected to be made pursuant to Rule
434, check the following box. [ ] 


                      CALCULATION OF REGISTRATION FEE


  TITLE OF EACH CLASS             AMOUNT              PROPOSED MAXIMUM         PROPOSED MAXIMUM             AMOUNT OF
 OF SECURITIES TO BE               TO BE             OFFERING PRICE PER            AGGREGATE              REGISTRATION
      REGISTERED                REGISTERED(1)               UNIT(2)             OFFERING PRICE(2)               FEE
                                                                                              
Common Stock, $.01 par value   1,581,250 shares              $11.00                 $17,393,750                $ 5,271
Representatives' Warrants      137,500 warrants              $  .01                 $     1,375                $     1
Common Stock issuable 
 upon exercise of 
 Representatives' Warrants     137,500 shares                $11.00                 $ 1,512,500                $   459
   TOTAL REGISTRATION FEE                                                                                       $5,731


(1) Includes 206,250 shares which the Underwriters  have the option to purchase
     from the Company to cover over allotments, if any.
(2) Estimated  solely for the purpose of calculating  the  registration  fee in
     accordance with Rule 457(a) under the Securities Act of 1933.

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

     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE  ON SUCH  DATE  AS THE  SECURITIES  AND  EXCHANGE  COMMISSION,  ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

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

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.






                  SUBJECT TO COMPLETION, DATED MARCH 27, 1997

PROSPECTUS

    [LOGO]                     1,375,000 SHARES

                          EARTH AND OCEAN SPORTS, INC.
                                  COMMON STOCK

    The 1,375,000  shares of common stock, par value $.01 per share (the "Common
Stock"),  offered  hereby are being  issued and sold by Earth and Ocean  Sports,
Inc. (the "Company" or "EOS").  Prior to the offering  contemplated  hereby (the
"Offering"),  there has been no public market for the Common Stock of EOS. It is
currently  estimated that the initial public offering price will be in the range
of $9.00 to $11.00 per share.  For a discussion  of the factors to be considered
in determining the initial public offering price,  see  "Underwriting."  EOS has
applied to list the Common  Stock for  quotation on the Nasdaq  National  Market
System under the symbol "EOSI."

      THE COMMON STOCK OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK.
                  SEE "RISK FACTORS" BEGINNING ON PAGE 6.

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


THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
       PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
         REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


                                   PRICE        UNDERWRITING    PROCEEDS TO
                                 TO PUBLIC       DISCOUNT(1)     COMPANY (2)

Per Share                           $             $            $
Total                               $             $            $


(1)  Excludes a non-accountable expense allowance equal to one percent (1.0%) of
     the  gross  proceeds  from the sale of the  Common  Stock  payable  to H.C.
     Wainwright & Co., Inc. and Cruttenden Roth Incorporated, as representatives
     of the Underwriters (the  "Representatives"),  and the value of warrants to
     be issued to the  Representatives  to purchase a number of shares of Common
     Stock  equal to ten  percent  (10%) of the number of shares  being  offered
     hereby at an exercise  price of 150% of the initial  public  offering price
     (the "Representatives'  Warrants"). The Company has agreed to indemnify the
     Underwriters against certain liabilities,  including  liabilities under the
     Securities   Act  of  1933,  as  amended  (the   "Securities   Act").   See
     "Underwriting."

(2)  Before deducting  expenses of the Offering payable by the Company estimated
     to be $635,000,  including  the  Representatives'  non-accountable  expense
     allowance.

(3)  The Company has granted the  Underwriters a 30-day option to purchase up to
     an  additional  206,250  shares of Common Stock at the Price to Public less
     the Underwriting Discount shown above, solely to cover  overallotments,  if
     any. If the  Underwriters  exercise such option in full, the total Price to
     Public,  Underwriting  Discount and Proceeds to Company will be $________ ,
     $_______ and $ ______ , respectively. See "Underwriting."

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

     The shares of Common Stock are offered severally by the Underwriters  named
herein, when, as and if received and accepted by them, subject to their right to
reject  orders  in whole  or in part and  subject  to  other  conditions.  It is
expected that delivery of the  certificates  for the shares of Common Stock will
be made against payment therefor  through the offices of H.C.  Wainwright & Co.,
Inc., Boston, Massachusetts on or about_______ , 1997.

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


H.C. WAINWRIGHT & CO., INC.                                CRUTTENDEN ROTH
                                                              INCORPORATED

           THE DATE OF THIS PROSPECTUS IS                , 1997.


Inside Front Cover Gatefold:
- ----------------------------

[Graphics  of Company  Logo's:  Earth and Ocean  Sports,  Inc.  corporate  logo,
photograph of globe and the following product logo's: A-Tach, B2, R-Lite, Liquid
Force, Spiral Fm Wakeboards, Flite and TracTop.]

[Five  Action  photographs  of the Company's  wakeboards  in use; plus logo's of
Liquid Force wakeboards and FM wakeboards]

[Six action photographs of the Company's  bodyboards in use; plus B2, A-Tach and
Trac-Top product logo's.]




CERTAIN PERSONS  PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS  THAT
STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK, INCLUDING
OVERALLOTMENTS, ENTERING OF STABILIZING BIDS, EFFECTING SYNDICATE SHORT COVERING
TRANSACTIONS  OR IMPOSING  PENALTY BIDS. FOR A DESCRIPTION OF THESE  ACTIVITIES,
SEE "UNDERWRITING."
                              ---------------------

    BZ,  R-Lite and TracTop are  registered  trademarks,  and A-Tach,  FM, Green
Cell, High Suction,  Liquid Force, Madrid,  Spiral,  Suction,  Super Suction and
Wavemaster  are  trademarks of the Company.  All other  trademarks or tradenames
referred to in this prospectus are the property of their respective owners.


                                       2




                               PROSPECTUS SUMMARY

    The following  summary should be read in conjunction  with, and is qualified
in its entirety  by, the more  detailed  information,  including  the  financial
statements  and the  notes  thereto,  appearing  elsewhere  in this  prospectus.
Investors should carefully  consider the information set forth under the caption
"Risk Factors."

                                   THE COMPANY

    The  Company is a designer,  manufacturer  and  marketer  of branded  active
sports products.  The Company currently offers five brands and over 40 models of
bodyboards,  two brands and nine models of wakeboards and two brands and over 20
models of snowboards,  as well as complementary  sports apparel and accessories.
In the United States, the Company sells its products primarily through a network
of over  100  independent  sales  representatives  working  with  the  Company's
internal sales and technical specialists,  and internationally through a network
of over 30 distributors.  The Company's  domestic  customers  include over 1,000
specialty shops, 20 national and regional  sporting goods retail chains and over
20 mass merchandisers.

    An increasing number of consumers are participating in active sports,  which
generally  require the  purchase  of non-team  sports  products.  Active  sports
products  include  those  currently  marketed  by  the  Company  --  bodyboards,
wakeboards and snowboards -- as well as in-line skates, skateboards,  surfboards
and similar sports products. Bodyboards are surf riding boards that are shorter,
wider, smaller,  lighter, more maneuverable and easier to learn than surfboards,
and can be used in a much broader  range of  locations  and surf  conditions.  A
bodyboarder  rides  waves  primarily  lying  prone on the  board  and is able to
complete a variety of aerial  maneuvers.  Wakeboards  are towed behind a boat or
personal   watercraft  and  are  ridden  standing  sideways  like  a  surfboard.
Wakeboards  are more  buoyant  than  water skis and allow the rider to perform a
wide range of aerial jumps and acrobatic tricks.

    The typical active sports  enthusiast is a "dedicated  consumer" who devotes
significant  time,  attention and  disposable  income to a chosen sport.  Active
sports  enthusiasts  frequently become  participants in multiple sports that are
appropriate  for  different  seasons  and spend a  significant  portion of their
recreational  budget  on active  sports  equipment.  There has been  significant
recent growth in the active  sports  industry.  The Surf Industry  Manufacturing
Association  projected that an estimated 1.75 million  Americans  would actively
(at least four times) surf in 1996,  compared to 1.1 million  people in 1992. In
addition,  the Company  believes that  wakeboarding is having the same effect on
water skiing as  snowboarding  has had on alpine skiing.  According to the Water
Sports  Industry  Association,  water ski  participants  have declined from 13.8
million  in 1991 to 11.1  million  in  1994,  while  sales  of  wakeboards  have
increased at a compound annual growth rate of 58%.  According to Snow Industries
America,  snowboard unit sales have grown at an annual  compound  growth rate of
50% from  135,000  units in the  1992-1993  season to 456,000  in the  1995-1996
season.

    The  Company  implements  a  multi-sport,  multi-brand  market  segmentation
approach in which each product brand is sold only into its designated channel of
distribution,  thereby  protecting the integrity of each brand and the longevity
of  its  unique  market  position.  The  Company's  multi-brand  strategy  is to
initially  develop  premium  sports  products for  dedicated  consumers,  and to
subsequently   introduce   multiple   brands  with  multiple  price  points  and
performance  characteristics.  High, middle and lower range bodyboard brands are
marketed to specialty  shops,  sporting goods retailers and mass  merchandisers,
respectively.  The Company currently markets high and middle range wakeboard and
snowboard   brands  through   specialty  shops  and  sporting  goods  retailers,
respectively.

    Unlike many other active sports companies that purchase products for resale,
the  Company has  developed  broad  process  manufacturing  expertise  and is an
integrated manufacturer of all of its own bodyboards, wakeboards and snowboards.
In  addition,  the  Company  believes  that it is the  largest  manufacturer  of
bodyboards  in the United  States.  The  Company's  manufacturing  expertise and
integrated  manufacturing  operations have enabled it to be a low cost producer,
to become a leader in product  innovation,  to  carefully  maintain  performance
features  and  quality  control,  and to quickly  respond  to market  trends and
incorporate technological improvements.


                                       3



    The Company has grown through internal  product  development and through six
product line acquisitions since 1993. The Company's growth strategy is to become
a leading  provider of active sports  products in each of its target  markets by
(i)  identifying  growth segments within the active sports industry and entering
these markets  through either the  introduction  or acquisition of new products;
(ii)  extending  the  Company's  well-recognized  brand  names  into new  global
markets;  (iii) fully  utilizing the Company's  extensive  distribution  network
through increased product penetration; and (iv) pursuing strategic acquisitions.

    The Company was incorporated in Massachusetts in 1993. Its executive offices
are located at 70 Airport Road, Hyannis,  Massachusetts 02601, and its telephone
number is (508) 778-5528.

                               THE OFFERING

Common Stock offered by
  the Company.............  1,375,000 shares

Common Stock to be
  outstanding after the
  Offering(1).............  3,196,457 shares

Use of proceeds...........  To repay indebtedness to the Company's senior lender
                            and  to  the  principal  stockholder,   for  working
                            capital and other general  corporate  purposes,  and
                            for possible acquisitions.

Proposed Nasdaq National
  Market symbol...........  EOSI


- ---------------
(1) Excludes  (i)  208,214  shares   issuable  upon  the  exercise  of  unvested
    outstanding  employee  stock options with a $0.66 weighted  average exercise
    price, (ii) 600,000 shares reserved for issuance upon exercise of options to
    purchase  Common Stock under the  Company's  employee  and outside  director
    stock plans,  of which unvested  options for 60,000 shares have been granted
    at an  exercise  price  equal to the initial  public  offering  price, (iii)
    237,175  shares  reserved for issuance upon exercise of warrants held by the
    Company's  senior  lender at an  exercise  price equal to 90% of the initial
    public  offering price and (iv) 137,500 shares issuable upon exercise of the
    Representatives'  Warrants.  See  "Management,"  "Certain  Transactions" and
    "Underwriting."

                       SUMMARY CONSOLIDATED FINANCIAL DATA
                      (In thousands, except per share data)




                                                     FISCAL YEARS ENDED OCTOBER 31,       THREE MONTHS ENDED JANUARY 31,
                                                     ------------------------------       ------------------------------
                                                    1994          1995         1996          1996             1997
                                                    ----          ----         ----          ----             ----
                                                                                                  (UNAUDITED)
                                                                                           
STATEMENTS OF OPERATIONS DATA:
  Net sales                                      $    9,144    $   11,372   $   12,404    $    2,029      $     2,875
  Gross profit                                        3,575         4,342        4,819           753              844
  Income (loss) from operations                         456           629          306          (204)            (137)
  Net income (loss)                                      37            58         (291)         (338)            (321)
  Net income (loss) per common and common 
   equivalent share(1)                           $     0.02    $     0.03   $    (0.14)   $    (0.17)     $     (0.16)
  Weighted average common and common 
   equivalent shares outstanding(1)               2,039,720     2,039,720    2,039,720     2,039,720        2,039,720
  Supplemental net income (loss)(2)                                         $      305                    $      (150)
  Supplemental net income (loss) per common                                 
   and common equivalent share(2)                                           $     0.11                    $     (0.05)
  Supplemental weighted average common and                                  
   common equivalent shares outstanding(3)                                   2,721,891                      2,812,815
                                                                            
 

                                       4






                                                                                    JANUARY 31, 1997
                                                                        -------------------------------------------
                                                                                                      PRO FORMA AS
                                                                        ACTUAL     PRO FORMA            ADJUSTED(4)(5)
                                                                        ------     ---------            --------
                                                                                            (UNAUDITED)
                                                                                           
BALANCE SHEET DATA:
  Cash ........................................................        $     4      $     4           $  5,324
  Working capital (deficit) ...................................           (375)        (375)             9,565
  Total assets ................................................         10,174       10,174             15,344
  Short-term obligations ......................................          4,267        4,267                 84
  Long-term obligations, less current portion .................            345          345                 33
  Subordinated note payable to principal stockholder ..........          3,800        2,050               --
  Stockholders' equity (deficit) ..............................           (664)       1,086             13,239


- -------------
(1)  Computed as described in Note 2(j) of Notes to Financial Statements.

(2)  Supplemental  net income (loss) and net income (loss) per common and common
     equivalent  shares gives effect to (i) the  conversion  of $1.75 million of
     subordinated  indebtedness to the principal stockholder into 218,750 shares
     of Common  Stock on March 17, 1997 for the periods  ended  October 31, 1996
     and January 31,  1997,  and (ii) the use of net proceeds of the Offering to
     repay  $1,189,463  and $2,337,200 at October 31, 1996 and January 31, 1997,
     respectively,  to the principal  stockholder for all remaining  outstanding
     subordinated  indebtedness  and  accrued  interest  thereon  and  to  repay
     $4,839,689  and  $4,495,500  at October  31,  1996 and  January  31,  1997,
     respectively,  to the  Company's  senior  lender  as if  these  events  had
     occurred at the  beginning of each period.  Supplemental  net income (loss)
     consists  of net income  (loss)  increased  or  decreased  by the effect of
     reduced interest expense  associated with (i) and (ii) above.  Supplemental
     net  income  (loss) per common  and  common  equivalent  shares  represents
     supplemental net income (loss) divided by the supplemental weighted average
     common and common equivalent shares outstanding.

(3)  Supplemental   weighted  average  common  and  common   equivalent   shares
     outstanding  consists of the weighted average common and common  equivalent
     shares  outstanding plus (i) shares issued upon conversion of $1.75 million
     of  subordinated  indebtedness  to the principal  stockholder  into 218,750
     shares of Common Stock on March 17, 1997,  and (ii) the number of shares of
     Common Stock issued in the Offering to generate net proceeds, at an assumed
     initial  public  offering  price  of  $10.00  share,   necessary  to  repay
     $2,337,200  of  subordinated  indebtedness  and  accrued  interest  to  the
     principal stockholder and $4,495,500 to the Company's bank.

(4)  Presented  on a pro forma  basis to give  effect to (i) the  conversion  of
     $1.75 million of  subordinated  indebtedness  to the principal  stockholder
     into 218,750 shares of Common Stock on March 17, 1997 and (ii) the issuance
     of  109,500  shares  valued at $10 per share to CR  Management  Associates,
     L.P.(CRM) as consideration amending their Management Agreement.

(5)  Adjusted to reflect the sale by the Company of  1,375,000  shares of Common
     Stock offered hereby at an assumed  initial public offering price of $10.00
     per share,  the receipt of the  estimated  net proceeds  therefrom  and the
     application  of the  net  proceeds  to  repay  $2,337,200  of  subordinated
     indebtedness and accrued interest thereon to the principal  stockholder and
     $4,495,500 to the Company's senior lender.


     Except  as  otherwise  noted  or  the  context  otherwise   requires,   all
information  contained  in  this  prospectus  (i)  assumes  no  exercise  of the
Underwriters'  overallotment  option,  (ii) reflects a  750-for-one  stock split
effected in February  1997,  (iii)  reflects the  conversion of $1.75 million of
subordinated indebtedness into 218,750 shares of Common Stock (the "Indebtedness
Conversion"),  and (iv) reflects the filing of Amended and Restated  Articles of
Organization  prior to the closing of the Offering to effect a  1.684575-for-one
stock split  (together  with the stock  split  previously  effected,  the "Stock
Splits") of the Company's  outstanding  Common Stock, to increase the authorized
Common Stock, to create an  undesignated  class of Preferred Stock and to effect
certain other changes.  See "Description of Capital Stock,"  "Underwriting"  and
Note 11 of Notes to  Financial  Statements.  The  Company's  fiscal year ends on
October  31. All  references  to fiscal  years in this  prospectus  refer to the
fiscal years ending in the calendar years indicated (e.g., fiscal 1996 refers to
the fiscal year ended October 31, 1996).


                                       5




                                  RISK FACTORS

    THIS PROSPECTUS CONTAINS FORWARD-LOOKING STATEMENTS THAT INVOLVE SUBSTANTIAL
KNOWN AND UNKNOWN RISKS AND  UNCERTAINTIES.  WHEN USED IN THIS  PROSPECTUS,  THE
TERMS  "ANTICIPATES,"  "EXPECTS,"  "ESTIMATES,"  "BELIEVES" AND SIMILAR TERMS AS
THEY  RELATE TO THE COMPANY OR ITS  MANAGEMENT  ARE  INTENDED  TO IDENTIFY  SUCH
FORWARD-LOOKING  STATEMENTS.  THE  COMPANY'S  ACTUAL  RESULTS,   PERFORMANCE  OR
ACHIEVEMENTS  MAY  DIFFER  MATERIALLY  FROM THOSE  EXPRESSED  OR IMPLIED BY SUCH
FORWARD-LOOKING  STATEMENTS.  FACTORS  THAT COULD  CAUSE OR  CONTRIBUTE  TO SUCH
DIFFERENCES INCLUDE THOSE DISCUSSED BELOW. IN EVALUATING THE COMPANY'S BUSINESS,
PROSPECTIVE  INVESTORS  SHOULD  CAREFULLY  CONSIDER  THE  FOLLOWING  FACTORS  IN
ADDITION TO THE OTHER INFORMATION PRESENTED IN THIS PROSPECTUS.

    Seasonality;  Fluctuations  in  Quarterly  Operating  Results.  Because  the
substantial majority of the Company's net sales currently are derived from water
sports products,  sales of the Company's  products are generally highly seasonal
and dependent on weather conditions.  This results in a  disproportionately  low
percentage of the  Company's  sales  occurring in the first and fourth  quarters
when sales of water sports products are typically lowest. Net sales in the first
and fourth quarters of fiscal 1996 accounted for approximately  16.5% and 14.1%,
respectively, of net sales for the full year, and the Company incurred operating
losses in both such quarters.  Because much of the Company's  operating expenses
are fixed in nature,  a decline in net sales  relative to internal  expectations
would have a material adverse effect on the Company's results of operations.  In
addition,  the nature of the Company's  business  requires it to make relatively
large  investments  in  inventory in  anticipation  of these  products'  selling
seasons,  and relatively  large  investments  in receivables  during and shortly
after such seasons.  Moreover,  the  contraction  and expansion of the Company's
operations  resulting  from  seasonal  demand  for  the  Company's  products  is
difficult  to manage  efficiently.  Apart  from  seasonal  factors  and  weather
conditions, demand for the Company's products fluctuates in response to consumer
buying patterns,  discretionary  spending habits, general economic conditions in
the United States and abroad and other factors.  The Company's operating results
also  fluctuate  from  quarter  to  quarter  as a result of the  timing of order
shipments  and new  product  introductions.  Furthermore,  the  Company's  gross
margins will fluctuate with product mix, the timing of product price adjustments
and the mix of domestic sales and  international  sales (which are international
distributor-based  and  consequently  have lower gross  margins).  The Company's
operating  results for any interim  period are not indicative of the results for
the  entire  year.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations."

    Industry and Product  Concentration.  The Company's  future success  depends
significantly  on continued  growth in the active sports  industry.  In general,
purchases of discretionary sporting goods tend to decline in periods of economic
uncertainty,  and the  popularity  of  particular  sports  tends to be cyclical.
Moreover,  the market for active  sports  products is  characterized  largely by
image-conscious,  brand-driven,  young  consumers.  Consequently,  the Company's
future  success is highly  dependent  upon its ability to  regularly  update its
products and maintain brand images that are attractive to these  consumers.  Any
failure by the  Company to  accurately  predict and target  future  trends or to
maintain such brand images and products could have a material  adverse effect on
the Company's business.  Additionally,  a substantial  majority of the Company's
current sales are derived from bodyboards and  wakeboards.  Although the Company
has also begun to sell  snowboards,  the  Company's  sales of snowboards to date
have not  comprised a  significant  portion of the  Company's  total sales.  The
Company's  sales growth has been  attributable  in part to its  introduction  of
internally  developed  wakeboard  products and its continuing  introduction of a
number of bodyboard  brands.  There can be no assurance  that the active  sports
market will continue to grow generally or with respect to the products currently
marketed  by the  Company,  or that the  Company  will be in a position  to take
advantage of any future growth  opportunities  in the active sports market.  See
"Business -- Industry Background" and "Business -- Products."

    Competition  and Product  Innovation.  The active sports  industry is highly
competitive,   with  competition   mainly   centering  on  product   innovation,
performance and styling, brand name recognition,  price, marketing and delivery.
The  Company's  historical  sales  growth has been  attributable  in part to its


                                       6



ability to  introduce  new  products  either  through  internal  development  or
acquisition. The Company believes that a major factor in its future success will
be its ability to continue to develop and acquire in a timely manner  innovative
new  products  and brands in  anticipation  of market  trends and to improve its
existing  products,  and  there can be no  assurance  of its  ability  to do so.
Competitors  in each of the  Company's  product  lines  include  companies  with
greater  brand  recognition  and  financial,  distribution,  marketing and other
resources  than the Company.  In  addition,  there are no  significant  capital,
technological or  manufacturing  barriers to entry in the sporting goods markets
currently  served  by the  Company.  Furthermore,  each of these  markets  faces
competition  from other sports and leisure  activities,  and sales of sports and
leisure  products  are  affected by changes in consumer  preferences,  which are
difficult to predict. There can be no assurance that competitors will not emerge
or rapidly  acquire market share in these markets or that these markets will not
be  adversely  effected by increased  competition  from other sports and leisure
activities. See "Business -- Competition."

    Acquisition-Related  Risks.  The Company  may,  when and if the  opportunity
arises,  acquire other  businesses or product lines that are compatible with the
Company's  business.  The Company may face  significant  competition  from other
companies  with  greater  financial   resources  in  pursuing  such  acquisition
candidates.  There can be no  assurance  that the Company will find any suitable
acquisition  candidates  and complete  any future  acquisitions,  or that,  with
respect to any future  acquisitions  that may be completed,  the Company will be
successful  in  integrating  the  operations,  technologies  and products of the
acquired companies, in avoiding the diversion of management attention from other
business concerns or in conducting  operations in markets with which the Company
has limited or no prior experience. Moreover, there can be no assurance that the
anticipated benefits of an acquisition will be realized.  Future acquisitions by
the Company could result in potentially dilutive issuances of equity securities,
the  incurrence of debt and contingent  liabilities  and  amortization  expenses
related to goodwill and other intangible  assets,  all of which could materially
adversely affect the Company. See "Business -- Growth Strategy."

     Manufacturing  Risks.  The Company  manufactures all of its own bodyboards,
wakeboards and snowboards.  As a  manufacturer,  the Company  continually  faces
risks  regarding  the  availability  and cost of raw  materials  and labor,  the
potential need for additional  capital equipment,  increased  maintenance costs,
plant and  equipment  obsolescence,  quality  control and excess  capacity.  The
Company has manufacturing facilities located in California, which are subject to
the risk of  earthquakes  or  other  natural  disasters.  Although  the  Company
maintains business interruption  insurance to reduce the potential effect of any
such  disaster,  a disruption in the  Company's  manufacturing  or  distribution
caused by a natural disaster affecting one of its manufacturing facilities could
have a material adverse effect on the Company's  financial condition and results
of operations.  In addition,  the Company may need to add production capacity in
the future,  and there can be no assurance  that the Company will be able to add
such  capacity  either  on a cost  effective  basis or in a timely  manner.  See
"Business -- Manufacturing and Suppliers."

    Dependence  on  Polyethylene  Foam  and  other  Component   Suppliers.   The
polyethylene  foam used in the Company's  products is available  from only three
suppliers  in the United  States.  The  Company has  developed  a close  working
relationship  with two of these foam  suppliers,  and has a supply contract with
one of these  suppliers that expires in June 1998. The Company's  future success
may depend on its ability to maintain such relationships, concerning which there
can be no  assurance.  During  fiscal  1996,  one foam  supplier  experienced  a
significant interruption in its production and delivery of polyethylene foam, as
well as  quality  problems.  As a  result  of  this  interruption,  the  Company
sustained a substantial loss of business due to material shortages and having to
pay spot market  prices.  Any future  interruption  in the Company's  ability to
obtain  adequate  supplies of  polyethylene  foam could have a material  adverse
effect on the Company's business, financial condition and results of operations.
Most component materials other than polyethylene foam are available from a broad
range of  suppliers  in the  United  States.  However,  growth in the  snowboard
industry and other factors have resulted in shortages and, in some cases,  price
increases in certain raw materials necessary for the production of the Company's
products, and such shortages or price increases may recur. At times, the Company
has also  experienced  delays in the receipt of products from its suppliers as a
result of shortages  in raw  materials,  including  fiberglass  and P-Tex.  Such
shortages  and  delays  could have a material  adverse  effect on the  Company's
business,  financial  condition  and results of  operations.  See  "Business  --
Manufacturing and Suppliers."


                                       7




     Material  Benefit to Principal  Stockholders.  SSPR,  L.P. is the Company's
principal stockholder and provided the Company's initial capital,  consisting of
$150,000 in equity and subordinated  debt in the amount of $1.35 million.  SSPR,
L.P.  subsequently  advanced a total of $2.6 million in  subordinated  debt.  On
March 17, 1997,  $1.75 million of the  subordinated  indebtedness  was converted
into  218,750  shares of Common  Stock.  The  Company  will repay the  remaining
principal and accrued interest on this subordinated indebtedness (which at March
26,  1997 was  $2,580,342)  upon  completion  of the  Offering.  See  "Principal
Stockholders."  Messrs.  Conway and Roth,  directors of the Company, are general
partners of SSPR, L.P. See "Certain Transactions."

    Risks of International  Business.  The Company's  business is subject to the
risks  generally  associated  with  doing  business  internationally,  including
changes  in demand  resulting  from  fluctuations  in  exchange  rates,  foreign
governmental regulation and changes in economic conditions. These factors, among
others,   could  influence  the  Company's  ability  to  sell  its  products  in
international  markets.  Unanticipated  changes in the value of the U.S.  dollar
relative to that of certain  foreign  currencies  could have a material  adverse
effect on the  Company's  sales or results of  operations.  These  factors  have
resulted in recent  weakness in the  Company's  sales in Japan,  and the Company
expects that this weakness will continue.  The Company has not engaged, and does
not presently intend to engage, in currency hedging activities. In addition, the
Company's  business  is subject to the risks  associated  with  legislation  and
regulation  relating to  imports,  including  quotas,  duties or taxes and other
charges, restrictions or retaliatory actions on imports to the United States and
other countries in which the Company's products are sold or manufactured.

    Product Liability.  The Company's products are used in recreational settings
involving a high degree of inherent risk. In many cases,  users of the Company's
products  may engage in  imprudent or even  reckless  behavior  while using such
products,  thereby increasing the risk of injury.  Although, with one exception,
the  Company  has never been a party to any product  liability  litigation,  the
Company  may be subject in the future to product  liability  lawsuits  involving
serious personal injuries or death allegedly  relating to its products.  Product
liability claims may include  allegations of failure to warn,  design defects or
defects in the manufacturing  process.  The Company maintains product liability,
general  liability  and excess  liability  insurance  coverage.  There can be no
assurance that such coverage will continue to be available at a reasonable  cost
to the Company,  that such coverage  will be available in sufficient  amounts to
cover one or more large claims,  or that the Company's insurer will not disclaim
coverage as to any future claim.  The successful  assertion of one or more large
claims against the Company that exceed available  insurance  coverage or changes
in  the  Company's  insurance  policies,  including  premium  increases  or  the
imposition  of large  deductible  or  co-insurance  requirements,  could  have a
material  adverse  effect on the  Company's  financial  condition and results of
operations. See "Business -- Legal Proceedings."

    Dependence  on  Third-Party  Selling  Efforts.  The Company  relies on third
parties to sell, and in some cases to distribute,  its products to retailers. In
general,   many  factors,   such  as  general  economic  conditions,   financial
conditions,  marketing considerations or governmental regulations may affect the
ability of these parties to sell the Company's  products,  which,  in turn,  may
adversely affect the Company's financial performance.  In the United States, the
Company  uses  independent  sales   representatives  who  work  under  contract.
Generally,  such  contracts  may be terminated by either party upon ninety days'
notice.   Internationally,   the  Company  uses   distributors   under  informal
arrangements.  Several of the  Company's  international  distributors  carry and
distribute competing product lines. The Company's Japanese distributor accounted
for  approximately  11.5%,  15.5%,  11.4% and 22% of the  Company's net sales in
fiscal  1994,  1995 and 1996 and for the three  months  ended  January 31, 1997,
respectively.  The loss of the services of the Company's Japanese distributor or
difficulties   encountered   with  any  of  the  Company's   independent   sales
representatives  or  distributors  would have a material  adverse  effect on the
Company's financial condition and results of operations.  See "Business -- Sales
and Distribution."

     Limited  Protection of  Intellectual  Property.  There are  relatively  few
technological  or other barriers to entry into the Company's  business,  and the
Company's  products may be replicated by competitors.  There can be no assurance
that current or future competitors will not offer competing 


                                       8




products or products substantially  identical to the Company's products at lower
prices.  Although the Company has patents and patent applications pending in the
United  States and  certain  foreign  countries  and  expects to file for patent
protection for future innovations, where available, the Company does not believe
that its existing patent portfolio affords material  protection to its business.
The Company  relies to a  significant  extent on both common law and  registered
trademarks in the United States and certain foreign  countries.  There can be no
assurance  that  existing or  additional  trademarks  will not be  infringed  or
asserted to be invalid.

    The Company has received  from time to time,  and may receive in the future,
claims from third parties asserting intellectual property rights relating to the
Company's products and product features.  The Company has received notice from a
competitor  challenging  the  Company's  right  to  register  its  Liquid  Force
trademark for its wakeboards.  The Company  believes that it is entitled to such
registration.  There can be no  assurance,  however,  that the  Company  will be
successful in registering this trademark or that an infringement action will not
be brought by this competitor  challenging the Company's right to use its Liquid
Force trademark.  See "Business -- Intellectual Property" and "Business -- Legal
Proceedings."

    Dependence  on Key  Personnel.  The  Company  is highly  dependent  upon the
ability and experience of its senior  executives,  none of whom have  employment
agreements  with the Company.  The loss of the services of any of the  Company's
executive  officers could adversely affect the Company's  ability to conduct its
operations.  Furthermore,  the market  for key  personnel  in the active  sports
industry is highly competitive.  There can be no assurance that the Company will
be able to  attract  and  retain key  personnel  with the  skills and  expertise
necessary to manage its business in the future.

    Liquidity.  The Company  from time-to-time has been in  violation of certain
operating  covenants under its credit  facilities.  The Company intends to repay
amounts  outstanding  under its existing credit facilities with a portion of the
net proceeds of the Offering.  There can be no assurance,  however,  that in the
future  the  Company  will be able to obtain  credit  on  favorable  terms.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Liquidity and Capital Resources."

    Potential  Adverse  Impact of  Environmental  Regulations.  The  Company  is
subject to federal,  state and local  governmental  regulations  relating to the
storage,  use, discharge and disposal of toxic,  volatile or otherwise hazardous
chemicals  used in its  manufacturing  process.  There can be no assurance  that
changes in  environmental  regulations  or in the kinds of raw materials used by
the Company will not impose the need for additional  capital  equipment or other
requirements.  Any failure by the  Company to control the use of, or  adequately
restrict  the  discharge  of,  hazardous  substances  under  present  or  future
regulations  could  subject  it to  substantial  liability  or could  cause  its
manufacturing  operations  to be  suspended.  Such  liability or  suspension  of
manufacturing  operations  could have a material adverse effect on the Company's
results of operations. See "Business -- Environmental and Regulatory Matters."

    No Prior Public Market;  Offering Price; Possible Volatility of Stock Price.
Prior to the Offering, there has been no public market for the Common Stock, and
there can be no  assurance  that an active  trading  market  will  develop or be
sustained after completion of the Offering. The initial public offering price of
the shares offered  hereby will be determined by  negotiation  among the Company
and  the   representatives  of  the  Underwriters.   See  "Underwriting"  for  a
description  of the factors to be considered in  determining  the initial public
offering price.  Following the completion of the Offering,  future announcements
concerning  the Company or its  competitors,  quarterly  variations in operating
results, the introduction of new products or changes in product pricing policies
by the Company or its  competitors,  weather  patterns  that may be perceived to
affect the demand for the Company's  products,  changes in earnings estimates by
analysts or changes in accounting policies, among other factors, could cause the
market price of the Common Stock to decline, perhaps substantially. In addition,
stock  markets in general  and the Nasdaq  National  Market in  particular  have
experienced  extreme  price and volume  fluctuations,  which  have  particularly
affected the market prices of securities  of many smaller  public  companies for
reasons frequently unrelated to the operating performance of such companies. See
"Underwriting."


                                       9



    Effective Control by Principal Stockholders. After giving effect to the sale
of the shares of Common Stock offered  hereby,  SSPR,  L.P.,  Mr. Glydon and the
other  members  of  management  of  the  Company  will  beneficially  own in the
aggregate over 50% of the outstanding shares of Common Stock. As a result, these
stockholders  will have the  ability to control or exert  significant  influence
over the outcome of fundamental  corporate  transactions  requiring  stockholder
approval,  including mergers and sales of assets and the election of the members
of the Company's  Board of  Directors.  See "Certain  Transactions,"  "Principal
Stockholders" and "Shares Eligible for Future Sale."

    Potential  Adverse  Impact of Shares  Eligible  for  Future  Sale.  Sales of
substantial  amounts of Common Stock in the public market following the Offering
could adversely  affect the market price of the Common Stock. In addition to the
1,375,000 shares of Common Stock offered hereby, substantially all of the shares
of Common  Stock owned by current  stockholders  of the Company will be eligible
for sale in  accordance  with Rule 144 or Rule 701  beginning  90 days after the
date of this Prospectus.  However, holders of all of such shares have agreed not
to offer,  sell or otherwise dispose of any shares of Common Stock owned by them
for 180 days from the date of this Prospectus  without the prior written consent
of H.C. Wainwright & Co., Inc. In addition,  SSPR, L.P. and the Company's senior
lender,  which owns a warrant to purchase shares of Common Stock, have the right
in certain  circumstances  to require the Company to register their shares under
the Securities Act for resale to the public. Sales of substantial amounts of the
Common Stock  (including  through the issuance of such shares in connection with
future acquisitions), or the availability of such shares for sale, may adversely
affect the  prevailing  market  price for the Common  Stock and could impair the
Company's ability to obtain additional capital through an offering of its equity
securities.  See  "Description of Capital  Stock,"  "Shares  Eligible for Future
Sale" and "Underwriting."

     Potential  Adverse  Impact of Issuance  of  Preferred  Stock;  Antitakeover
Effect of Charter and Bylaw  Provisions  and  Massachusetts  Law. The  Company's
Board of Directors has the authority to issue up to 500,000  shares of Preferred
Stock and to fix the rights,  preferences,  privileges and  restrictions of such
shares  without  any  further  vote or  action  by the  Company's  stockholders.
Although the Company has no current  plans to issue  shares of Preferred  Stock,
the  potential  issuance  of  Preferred  Stock may have the effect of  delaying,
deferring or preventing a change in control of the Company,  may discourage bids
for the Common  Stock at a premium over the market price of the Common Stock and
may adversely affect the market price of, and the voting and other rights of the
holders of,  Common  Stock.  In addition,  certain  provisions  of the Company's
corporate  charter and bylaws and of Massachusetts  law may be deemed to have an
anti-takeover  effect and may discourage takeover attempts not first approved by
the Board of Directors  (including takeovers which certain stockholders may deem
to be in their best interests). See "Description of Capital Stock."

    Absence of Dividends.  The Company has never declared or paid cash dividends
on the  Common  Stock  and does not  anticipate  paying  cash  dividends  in the
foreseeable future. In addition, the terms of the Company's credit facility with
its bank prohibit the payment of  dividends.  Furthermore,  any future  decision
with respect to dividends will depend on future  earnings,  future capital needs
and the Company's operating and financial condition, among other factors.

     Dilution.  The Offering involves immediate and substantial  dilution to new
investors in the net tangible book value per share of their Common Stock. At the
assumed  initial  public  offering  price  of $10 per  share,  investors  in the
Offering  will incur  dilution of $6.18 per share.  At March 31,  1997,  208,214
shares of Common  Stock were  subject  to  outstanding  stock options at a $0.66
weighted  average  exercise  price.  To the extent  these  options  and  certain
outstanding  warrants are exercised,  further  dilution may be experienced.  See
"Dilution."


                                       10



                                 USE OF PROCEEDS

    The net  proceeds to the Company  from the sale of the  1,375,000  shares of
Common Stock offered  hereby (at an assumed  initial  public  offering  price of
$10.00 per share,  after  deducting  the  estimated  underwriting  discount  and
offering  expenses)  are  estimated  to  be  $12,152,500   ($14,050,000  if  the
Underwriters' overallotment option is exercised in full).

    The Company  intends to use the net  proceeds  of the  Offering to repay its
outstanding indebtedness to its senior lender ($6,100,000 at March 26, 1997) and
its outstanding  indebtedness  ($2,580,342 at March 26, 1997), including accrued
interest, to its principal stockholder,  SSPR, L.P., and for working capital and
general corporate purposes.  The Company's credit facilities are described under
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -- New  Credit  Facilities."  The  indebtedness  to  SSPR,  L.P.  is
represented by demand notes with interest at 10%.

    In  addition,   the  Company  considers  on  a  continuing  basis  potential
acquisitions of technologies,  businesses or product lines  complementary to the
Company's  business  and  may  use a  portion  of  the  net  proceeds  for  such
acquisitions.   The  Company  has  no  present  understandings,   agreements  or
commitments with respect to any such acquisitions.

    Pending  such  uses,  the  Company  expects to invest  the net  proceeds  in
short-term, investment grade, interest-bearing securities.

                              DIVIDEND POLICY

    The Company has never  declared or paid cash  dividends on its Common Stock.
The Company currently intends to retain any earnings for use in its business and
does not  anticipate  paying  any cash  dividends  on its  capital  stock in the
foreseeable  future.  In  addition,   the  Company's  loan  agreement  with  its
commercial bank prohibits the payment of cash dividends.


                                       11





                                 CAPITALIZATION

    The following table sets forth,  as of January 31, 1997, the  capitalization
of the  Company  stated on a pro forma basis to reflect  the Stock  Splits,  the
Indebtedness  Conversion,  the  filing  of  Amended  and  Restated  Articles  of
Organization and the issuance of 109,500 shares of Common Stock to CR Management
Associates,  L.P.("CRM")  and stated on a pro forma as adjusted basis to reflect
the sale by the Company of the 1,375,000  shares of Common Stock offered  hereby
at an  assumed  initial  public  offering  price of  $10.00  per  share  and the
application  of the  net  proceeds  of the  Offering  as  described  in  "Use of
Proceeds." The  information in this table is qualified by, and should be read in
conjunction  with,  the financial  statements  and the notes  thereto  appearing
elsewhere in this prospectus.




                                                                                 JANUARY 31, 1997
                                                                                 ----------------
                                                                                             PRO FORMA AS
                                                                         PRO FORMA(1)          ADJUSTED(2)
                                                                         ---------              --------
                                                                       (IN THOUSANDS EXCEPT PER SHARE DATA)
                                                                                       
Short-term obligations                                                      $ 4,267            $     84
                                                                            =======            ========
Long-term obligations                                                       $   345                  33
Subordinated note to principal stockholder                                    2,050                 --
Stockholders' equity:
   Preferred Stock, $.01 par value, 500,000 shares authorized, no 
     shares issued or outstanding                                               --                  --
   Common Stock, $.01 par value, 15,000,000 shares authorized; 
     1,821,457 shares issued and outstanding, pro forma; 
     3,196,457 shares issued  and outstanding, pro forma as 
     adjusted (1),(2),(3)                                                        18                  32
   Additional paid-in capital                                                 2,979              15,118
   Accumulated deficit                                                       (1,911)             (1,911)
                                                                             ------              ------ 
       Total stockholders' equity                                             1,086              13,239
                                                                              -----              ------
         Total capitalization                                               $ 3,481             $13,272
                                                                            =======             =======

- ---------------
(1)  Presented  on a pro forma  basis to give  effect to (i) the  conversion  of
     $1.75 million of  subordinated  indebtedness  to the principal  stockholder
     into 218,750 shares of Common Stock on March 17, 1997 and (ii) the issuance
     of 109,500  shares to CRM as  consideration  for  amending  the  management
     agreement upon consummation of the Offering.

(2)  Adjusted to reflect the sale by the Company of  1,375,000  shares of Common
     Stock offered hereby at an assumed  initial public offering price of $10.00
     per share,  and the application of the net proceeds as described in "Use of
     Proceeds."

(3)  Excludes  (i)  208,214  shares  issuable  upon  the  exercise  of  unvested
     outstanding employee stock options with a $0.66  weighted  average exercise
     price,  (ii) 600,000 shares  reserved for issuance upon exercise of options
     to purchase Common Stock under the Company's  employee and outside director
     stock plans, of which unvested  options for 60,000 shares have been granted
     at an  exercise  price  equal to the initial  public offering  price, (iii)
     237,175 shares  reserved for issuance upon exercise of warrants held by the
     Company's  senior  lender at an exercise  price equal to 90% of the initial
     public offering price and (iv) 137,500 shares issuable upon exercise of the
     Representatives' Warrants. Includes 109,500 shares to be issued to CRM upon
     consummation of the Offering.  See "Management," "Certain Transactions" and
     "Underwriting."

                                       12




                                    DILUTION

    The pro forma net tangible book value of the Company at January 31, 1997 was
$(93,320),  or ($0.05) per share of Common  Stock.  Pro forma net tangible  book
value per share  represents  the  amount of total  tangible  assets  less  total
liabilities  after  giving  effect to (i) the  conversion  of $1.75  million  of
subordinated indebtedness to principal stockholder into 218,750 shares of Common
Stock that occurred on March 17, 1997 and (ii) the issuance of 109,500 shares of
Common  Stock to CRM (as  described  in "Certain  Transactions")  divided by the
total number of shares of Common Stock  outstanding on a pro forma basis.  After
giving effect to the sale of the 1,375,000 shares of Common Stock offered by the
Company hereby,  at an assumed initial public offering price of $10.00 per share
and after deducting the estimated  underwriting  discount and offering expenses,
the pro forma net  tangible  book value of the Company at January 31, 1997 would
have been  $12,209,180,  or $3.82 per share of Common Stock.  This represents an
immediate  increase in such pro forma net tangible book value of $3.87 per share
to  existing  stockholders  and an  immediate  dilution  of $6.18  per  share to
investors  purchasing  shares in the Offering.  The following table  illustrates
this per share dilution:



                                                                          
 Assumed initial public offering price per share                                  $10.00

   Pro forma net  tangible  book value per share  before  the  
     Offering                                                         $ (0.05)
   Increase in net tangible book value per share attributable to
     new investors                                                       3.87
                                                                         ----
Pro forma net tangible book value per share after the Offering                      3.82
                                                                                    ----

Dilution per share to new investors                                                $6.18
                                                                                   =====


    The following  table sets forth,  as of March 26, 1997, on a pro forma basis
giving  effect to the  issuance  of  109,500  shares of Common  Stock to CRM (as
described  in  "Certain  Transactions"),  the  number of shares of Common  Stock
purchased from the Company, the total consideration paid to the Company, and the
average  price  paid per share by  existing  stockholders  and to be paid by the
purchasers of the shares  offered by the Company  hereby (at an assumed  initial
public  offering  price of $10.00 per share and before  deducting  the estimated
underwriting discount and offering expenses):




                                              SHARES PURCHASED     TOTAL CONSIDERATION
                                              ----------------     -------------------
                                                                                           AVERAGE
                                                                                            PRICE
                                              NUMBER    PERCENT      AMOUNT     PERCENT   PER SHARE
                                              ------    -------      ------     -------   ---------
                                                                           
Existing stockholders                       1,821,457     57.0%   $ 1,902,298     12.2%     $ 1.04
New investors                               1,375,000     43.0%    13,750,000     87.8%     $10.00
                                            ---------     ----     ----------     ----     
   Total                                    3,196,457    100.0%   $15,652,298    100.0%
                                            =========    =====    ===========    ===== 


    The foregoing tables assume no exercise of the  Underwriters'  overallotment
option.  The foregoing  tables  exclude  208,214 shares of Common Stock issuable
upon  exercise of  outstanding  employee  stock  options  with a $0.66  weighted
average  exercise price,  and 237,175 shares issuable upon exercise of a warrant
held by the Company's  senior lender with an exercise  price equal to 90% of the
initial  public  offering  price.  To the extent  these  options and warrant are
exercised, there will be further dilution to new investors. The foregoing tables
include  109,500  shares to be issued to CRM as  consideration  for amending the
management agreement upon consummation of the Offering. See "Capitalization."


                                       13



                             SELECTED FINANCIAL DATA

The following table sets forth for the periods indicated selected financial data
of the Company.  The statement of operations data for the year ended October 31,
1996 and the balance  sheet data as of October 31, 1996 have been  derived  from
the Company's financial  statements audited by Arthur Andersen LLP,  independent
public  accountants,  which  are  included  elsewhere  in this  prospectus.  The
statement of  operations  data for the years ended October 31, 1994 and 1995 and
the balance  sheet data as of October 31, 1995 have been derived from  financial
statements  audited by Richard A.  Eisner &  Company,  LLP,  independent  public
accountants,  which are included elsewhere in this prospectus.  The statement of
operations  data for the period from  inception  (July 13,  1993) to October 31,
1993 and the  balance  sheet  data as of  October  31,  1993 and 1994  have been
derived from financial  statements audited by Richard A. Eisner & Company,  LLP,
not included in this prospectus.  The selected  financial data as of January 31,
1997 and for the three months ended  January 31, 1996 and 1997 have been derived
from the Company's  unaudited  financial  statements which have been prepared on
the same basis as the audited financial  statements and include all adjustments,
consisting  only  of  normal  recurring   adjustments,   necessary  for  a  fair
presentation  of the financial  position and the results of operations for these
periods.  Operating  results for the three months ended January 31, 1997 are not
necessarily  indicative of the results to be expected for the year. This data is
qualified by the more detailed  financial  statements and notes thereto included
elsewhere in this  prospectus  and should be read in  conjunction  therewith and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" appearing elsewhere herein.




                                                                         FISCAL YEARS ENDED               THREE MONTHS ENDED
                                                                             OCTOBER 31,                      JANUARY 31,
                                                                             -----------                      -----------
                                               PERIOD FROM
                                                INCEPTION
                                            (JULY 13, 1993 TO
                                            OCTOBER 31, 1993)      1994         1995         1996         1996          1997
                                            -----------------      ----         ----         ----         ----          ----
                                                                                                              (UNAUDITED)
                                                                   (IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                                      
STATEMENTS OF OPERATIONS DATA:
Net sales                                       $    1,641      $    9,144   $   11,372   $   12,404   $    2,029    $     2,875
Cost of goods sold                                   1,148           5,569        7,030        7,585        1,276          2,031
                                                ----------      ----------   ----------   ----------   ----------    -----------
Gross profit                                           493           3,575        4,342        4,819          753            844
Operating expenses:
   Product development and engineering                  --             188          236          338           68            153
   Selling and marketing                               249           1,634        1,898        2,704          534            501
   General and administrative                          266             797          898          938          190            285
   Amortization of intangible assets                   170             500          681          533          165             43
                                                ----------      ----------   ----------   ----------   ----------    -----------
       Total operating expenses                        685           3,119        3,713        4,513          957            981
                                                ----------      ----------   ----------   ----------   ----------    -----------
Income (loss) from operations                         (192)            456          629          306         (204)          (137)
Interest expense                                       (80)           (439)        (555)        (597)        (134)          (184)
                                                ----------      ----------   ----------   ----------   ----------    -----------
Income (loss) before provision (benefit)
  for income taxes                                    (272)             17           74         (291)        (338)          (321)
Provision (benefit) for income taxes                    --             (20)          16           --           --             --
                                                ----------      ----------   ----------   ----------   ----------    -----------
Net income (loss)                               $     (272)     $       37  $        58  $      (291)  $     (338)   $      (321)
                                                ==========      ==========  ===========  ===========   ==========     =========== 
Net income (loss) per common and common
  equivalent share                              $    (0.13)     $     0.02   $     0.03   $    (0.14)  $    (0.17)   $     (0.16)
                                                ==========      ==========   ==========   ==========   ==========    =========== 

Weighted average common and common equivalent
  shares outstanding(1)                          2,039,720       2,039,720    2,039,720    2,039,720    2,039,720      2,039,720
                                                 =========       =========    =========    =========    =========      =========
Supplemental net income (loss)(2)                                                         $      305                 $      (150)
                                                                                          ==========                 =========== 
Supplemental net income (loss) per common
  and common equivalent share(2)                                                          $     0.11                 $     (0.05)
                                                                                          ==========                 =========== 
Supplemental weighted average common and
  common equivalent shares outstanding(3)                                                  2,721,891                   2,812,815
                                                                                           =========                   =========


                                       14






                                                                     OCTOBER 31,                 JANUARY 31, 1997
                                                           --------------------------------    ---------------------
                                                           1993     1994     1995     1996     ACTUAL       PROFORMA(4)
                                                           ----     ----     ----     ----     ------       --------
                                                                                                    (UNAUDITED)
                                                                                                    -----------
                                                                                      
BALANCE SHEET DATA:
  Cash                                                    $    6  $    33  $    34  $     8   $     4      $     4
  Working capital (deficit)                                 (272)    (364)    (496)    (964)     (375)        (375)
  Total assets                                             4,479    5,414    6,234    9,665    10,174       10,174
  Short-term obligations                                   1,595    2,255    2,685    4,425     4,267        4,267
  Long-term obligations, less current portion                767      556      434      539       345          345
  Subordinated note payable to principal stockholder       1,775    1,775    1,775    2,700     3,800        2,050
  Stockholders' equity (deficit)                            (149)    (113)     (54)    (343)     (664)       1,086



- -----------
(1)  Computed as described in Note 2(j) of Notes to Financial Statements.

(2)  Supplemental  net income (loss) and net income (loss) per common and common
     equivalent  shares gives effect to (i) the  conversion  of $1.75 million of
     subordinated  indebtedness to the principal stockholder into 218,750 shares
     of Common  Stock on March 17, 1997 for the periods  ended  October 31, 1996
     and January 31,  1997 and (ii) the use of net  proceeds of the  Offering to
     repay  $1,189,463  and $2,337,200 at October 31, 1996 and January 31, 1997,
     respectively,  to the principal  stockholder for all remaining  outstanding
     subordinated  indebtedness  and  accrued  interest  thereon  and  to  repay
     $4,839,689  and  $4,495,500  at October  31,  1996 and  January  31,  1997,
     respectively,  to the  Company's  senior  lender  as if  these  events  had
     occurred at the  beginning of each period.  Supplemental  net income (loss)
     consists of net income (loss)  decreased by the effect of reduced  interest
     expense associated with (i) and (ii) above.  Supplemental net income (loss)
     per common and common equivalent shares represents  supplemental net income
     (loss)  divided  by  supplemental   weighted   average  common  and  common
     equivalent shares outstanding.

(3)  Supplemental   weighted  average  common  and  common   equivalent   shares
     outstanding  consists of the weighted average common and common  equivalent
     shares  outstanding plus (i) shares issued upon conversion of $1.75 million
     of  subordinated  indebtedness  to the principal  stockholder  into 218,750
     shares of Common  Stock on March 17,  1997 and (ii) the number of shares of
     Common  Stock  issued  in  the  Offering  (1,375,000  shares)  to  generate
     $12,152,500 in net proceeds, at an assumed initial public offering price of
     $10 per share,  necessary to repay $2,337,200 of subordinated  indebtedness
     and accrued interest thereon to the principal stockholder and $4,495,500 to
     the Company's senior lender.

(4)  Presented  on a pro forma basis to give effect to the  conversion  of $1.75
     million of  subordinated  indebtedness  to the principal  stockholder  into
     218,750 shares of Common Stock upon the consummation of the Offering.


                                       15



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

    The  Company is a designer,  manufacturer  and  marketer  of branded  active
sports products.  The Company currently offers five brands and over 40 models of
bodyboards,  two brands and nine models of wakeboards and two brands and over 20
models of snowboards,  as well as complementary  sports apparel and accessories.
The Company was formed in July 1993 through the  acquisition of the BZ bodyboard
product  line from  Packaging  Industries,  Inc.  The Company has grown  through
internal  product  development as well as through the  acquisition of additional
product  lines.  The  Company  began  selling  snowboards  in  fiscal  1994 as a
distributor of two European snowboard brands and, through the acquisition of the
Spiral brand, began manufacturing  snowboards in 1996. The Company developed its
own line of wakeboards and began  manufacturing and selling wakeboards in fiscal
1996. The Company markets apparel, accessories and other products which leverage
the name recognition of its core products as well as its expertise in the use of
certain  materials.  The Company also markets spa covers,  kickboards,  exercise
mats and other products which leverage its knoweledge of foam materials.

    The components of the Company's net sales by product line are as follows:




                                                                             THREE MONTHS ENDED
                                      FISCAL YEAR ENDED OCTOBER 31,              JANUARY 31,
                                      -----------------------------              -----------
         PRODUCT LINE               1994          1995          1996         1996          1997
         ------------               ----          ----          ----         ----          ----
                                                                                 (UNAUDITED)
                                                                                 -----------
                                                                        
Bodyboards                       $7,408,000   $ 7,771,000   $ 6,809,000   $1,282,000   $ 1,071,000
Snowboards                          111,000       926,000       873,000      130,000       221,000
Wakeboards(1)                            --            --     1,517,000       71,000       553,000
Accessories                       1,146,000     1,900,000     1,726,000      366,000       608,000
Other                               479,000       775,000     1,479,000      180,000       422,000
                                    -------       -------     ---------      -------       -------
                                 $9,144,000   $11,372,000   $12,404,000   $2,029,000    $2,875,000
                                 ==========   ===========   ===========   ==========    ==========



===========
(1) Includes bindings


    Cost of goods sold consists of materials,  labor and manufacturing overhead.
The Company manufactures bodyboards in two leased facilities in California.  The
cost of bodyboards is substantially impacted by the Company's ability to receive
favorable  pricing for the primary  component,  polyethylene  foam.  The Company
began  manufacturing  snowboards  and  wakeboards  in its  Kirkland,  Washington
facility in fiscal  1996.  The Company was able to convert  this  facility  from
snowboard manufacturing to wakeboard and snowboard manufacturing.  The Company's
ability to manufacture  both snowboards and wakeboards at this facility  enables
it to spread the fixed cost of this  facility over a larger number of production
units thereby reducing its per board manufacturing  costs. Prior to establishing
its  manufacturing  facility,  the Company  purchased  snowboards  from contract
manufacturers for resale.

    Gross profit  varies by brand and by channel of  distribution.  Accordingly,
gross margin will vary each period  depending on both the sales mix by brand and
by channel of distribution.

    Product  development and engineering  expense  consists of costs incurred to
develop, design and engineer new products and product enhancements.  These costs
consist primarily of salary and related costs and outside consultant costs.

    The Company  sells its  products in the United  States  primarily  through a
network of independent sales representatives. Internationally, the Company sells
its products through a network of independent  local  distributors.  Selling and
marketing  expense  includes  costs  incurred by the Company to establish  brand
identity and support its brands in the market.  The Company also incurs expenses
to support its sales  representatives  and distributors.  These expenses include
the cost of internal  sales and marketing  personnel,  advertising  in dedicated
consumer magazines, sponsorship and attendance at major industry trade shows and
sponsorship of professional team riders.


                                       16



    General and administrative expense consists of salaries and related costs of
finance  and  administrative   personnel,   computer  and  communication  costs,
liability  insurance  and  management  fees to CR  Management  Associates,  L.P.
("CRM").  CRM  is an  affiliate  of the  Company's  principal  stockholder,  and
provides the Company  with various  management  consulting  services,  including
assistance in strategic planning, sales and marketing,  acquisition strategy and
implementation,  and financial and treasury planning.  Management  believes that
the consulting fees paid to CRM are comparable to those that would be payable to
an  unaffiliated  third  party.  The Company  has,  from time-to-time,  used the
services of up to five employees of CRM. Upon the  consummation of the Company's
proposed  initial  public  offering,  the agreement  with CRM will be amended to
provide  for a fixed term and an annual fee cap of  $300,000.  CRM will  receive
109,500  shares  of  Common  Stock  as  compensation  for this  amendment.  Upon
consummation of the proposed initial public offering,  the Company will record a
noncash  charge  of  $1,095,000  representing  the  fair  market  value  of  the
securities to be issued to CRM.

    Amortization  of intangible  assets  consists of the write-off of intangible
assets over their  estimated  useful lives of 3-15 years (see Note 2(g) of Notes
to Financial  Statements).  The  intangible  assets were acquired as part of the
acquisition   of  the  Company  in  1993  and  from   subsequent   product  line
acquisitions.  Based upon intangible  asset balances as of October 31, 1996, the
Company expects amortization expense related to these intangibles to decrease in
future periods.

    The Company experiences  seasonal  fluctuations in its operating results. In
fiscal 1996 the Company generated  approximately 70% of its net sales from water
sports products.  Sales of water sports products occur principally in the second
and third fiscal quarters.  Because much of the Company's operating expenses are
fixed,  seasonal  fluctuations in net sales have resulted in operating losses in
certain quarters. The Company has historically incurred an operating loss in the
first and fourth quarters due to lower net sales from water sports products. The
Company also  experiences  fluctuations in its operating  results due to weather
conditions.

RESULTS OF OPERATIONS

The following table sets forth certain  financial data for the periods indicated
as a percentage of net sales:


                                                         FISCAL YEAR ENDED     THREE MONTHS ENDED
                                                            OCTOBER 31,            JANUARY 31,
                                                            -----------            -----------
                                                       1994     1995    1996     1996       1997
                                                       ----     ----    ----     ----       ----
                                                                                   (UNAUDITED)
                                                                            
STATEMENTS OF OPERATIONS DATA:
Net sales                                              100.0%  100.0%  100.0%   100.0%     100.0%
Cost of goods sold                                      60.9    61.8    61.1     62.9       70.7
                                                        ----    ----    ----     ----       ----
Gross profit                                            39.1    38.2    38.9     37.1       29.3
Operating expenses:
   Product development and engineering                   2.0     2.1     2.7      3.3        5.3
   Selling and marketing                                17.9    16.7    21.8     26.3       17.4
   General and administrative                            8.7     7.9     7.6      9.4        9.9
   Amortization of intangible assets                     5.5     6.0     4.3      8.2        1.5
                                                         ---     ---     ---      ---        ---
   Total operating expenses                             34.1    32.7    36.4     47.2       34.1
                                                        ----    ----    ----     ----       ----
Income loss from operations                              5.0     5.5     2.5    (10.1)      (4.8)
Interest expense                                        (4.8)   (4.9)   (4.8)    (6.6)      (6.4)
                                                         ---     ---    ----    -----      ----- 
Income (loss) before provision (benefit) for
  income taxes                                           0.2     0.6    (2.3)   (16.7)     (11.2)
Provision (benefit) for income taxes                     0.2     0.1     --      --         --
                                                         ---     ---    ----    -----      ----- 
Net income (loss)                                        0.4%    0.5%   (2.3)%  (16.7)%    (11.2)%
                                                         ===     ===    ====    =====      =====  


Fiscal Quarter Ended January 31, 1997 compared to Fiscal Quarter Ended
January 31, 1996

    Net sales.  Net sales  increased 41.7% to $2,875,000 in the first quarter of
fiscal 1997 from $2,029,000 in the first quarter of fiscal 1996. The increase of
$846,000 was  primarily  due to  increased  sales of the  Company's  wakeboards,
accessories and other product categories, partially offset by a 16.5% decline in
the  sale  of  bodyboards.  Bodyboard  sales  were  negatively  impacted  by the
Company's  decision to effect certain strategic  realignments among three of its
distributors  during the first  quarter of fiscal 1997.  Net sales for the 


                                       17



first  quarter  of  1997  included   approximately  $200,000  in  sales  of  two
discontinued brands of snowboards which the Company had previously purchased for
resale  prior  to  establishing  its own  snowboard  manufacturing  facility  in
Kirkland, Washington.

    Gross profit.  Gross profit increased 12.1% to $844,000 in the first quarter
of fiscal 1997 from $753,000 in the first  quarter of fiscal 1996.  The increase
of $91,000 was  primarily  due to higher net sales for the period.  Gross profit
for the first  quarter  of fiscal  1997 as a  percentage  of net sales was 29.3%
compared to 37.1% in the first  quarter of fiscal  1996.  The  decrease in gross
profit  as a  percentage  of net sales was  partially  due to the lower  margins
realized on the close-out sales of imported snowboards. In addition, the decline
in bodyboard  sales caused the Company to scale back levels of production at its
Madera and Oceanside,  California manufacturing facilities. The lower production
rates  resulted in idle  manufacturing  capacity and  unfavorable  manufacturing
variances during the first quarter of fiscal 1997.

    Product  development and  engineering.  Product  development and engineering
expense  increased  125% to  $153,000  in the first  quarter of fiscal 1997 from
$68,000 in the first  quarter  of fiscal  1996.  The  increase  of  $85,000  was
primarily  due to design costs for new wakeboard  products and start-up  expense
for the Company's new multi-product manufacturing facility in Orlando, Florida.

    Selling and marketing.  Selling and marketing  expenses were $501,000 in the
first  quarter of fiscal 1997 as  compared  to $534,000 in the first  quarter of
fiscal  1996.  As a  percentage  of net sales,  selling and  marketing  expenses
decreased  to 17.4% in the first  quarter of fiscal 1997 as compared to 26.3% in
the first quarter of fiscal 1996. The decrease in selling and marketing expenses
as a percentage  of net sales was  primarily  the result of higher net sales for
the first quarter of fiscal 1997.

    General and  administrative.  General and administrative  expenses increased
50.0% to $285,000 in the first quarter of fiscal 1997 from $190,000 in the first
quarter of fiscal  1996.  The $95,000  increase  in general  and  administrative
expense was  primarily  due to increases in payroll and related  benefits as the
Company continued to expand its administrative capabilities to manage the growth
of the business.

    Amortization of intangible assets.  Amortization of intangible assets in the
first  quarter of fiscal 1997 was $43,000,  a decrease of $122,000 from $165,000
of  amortization  expense for the first quarter of fiscal 1996. The decrease was
primarily  due to certain  intangible  assets  which were  acquired in July 1993
becoming fully amortized during fiscal 1996.

    Interest expense.  Interest expense increased 37.3% to $184,000 in the first
quarter of fiscal 1997 from  $134,000 in the first  quarter of fiscal 1996.  The
increase of $50,000 was primarily due to higher  average debt  borrowings in the
first quarter of fiscal 1997 as compared to the first quarter of fiscal 1996.

Fiscal Year Ended October 31, 1996 compared to Fiscal Year Ended October
31, 1995

    Net sales.  Net sales  increased  9.1% to  $12,404,000  in fiscal  1996 from
$11,372,000  in fiscal  1995.  The  increase  of  $1,032,000  in fiscal 1996 was
primarily the result of wakeboard  product  sales which began in 1996.  Sales of
bodyboard  products  decreased in fiscal 1996 from fiscal 1995  primarily due to
the  Company's  inability  to fill  certain  orders  as a result  of  delays  in
receiving  raw  material  from  its  principal  foam  supplier.   This  supplier
experienced  problems in  manufacturing  commencing  in March  1996.  This delay
prevented  the  Company  from  meeting  shipment  targets  and  resulted  in the
cancellation  of a  significant  number of  customer  orders.  The  Company  has
submittted a claim to its business  interruption  insurance carrier with respect
to losses incurred as a result of this delay, although there can be no assurance
that the  Company  will  succeed in  recovering  such  losses  under this claim.
Bodyboard  and  snowboard  sales in 1996 were also  negatively  impacted  by the
increased strength of the U.S. Dollar against the Japanese Yen and French Franc.
Product sales to the Company's Japanese and French  distributors are denominated
in U.S.  Dollars.  Sales of other products  increased in fiscal 1996 from fiscal
1995 primarily due to an increase of approximately $430,000 in sales of camp and
exercise  mats and the receipt of $250,000 of royalties  from the license of the
Company's trademark for use in certain merchandise.

    Gross profit.  Gross profit  increased 11% to $4,819,000 in fiscal 1996 from
$4,342,000 in fiscal 1995. The increase of $477,000 in fiscal 1996 was primarily
due to an increase in net sales.  Gross profit as a percentage  of net sales was
38.9% in fiscal 1996 as compared to 38.2% in fiscal 1995.  The increase in gross
profit as a  percentage  of net sales was  primarily  due to an  increase,  as a
percentage  of total net sales,  in higher  margin  wakeboard  and other product
sales and the $250,000 license fee discussed above.


                                       18



    Product  development and  engineering.  Product  development and engineering
expense increased 43.2% to $338,000 in fiscal 1996 from $236,000 in fiscal 1995.
The  increase of $102,000  was  primarily  due to the  development  of wakeboard
products that were first introduced in the second quarter of fiscal 1996.

    Selling and  marketing.  Selling and marketing  expense  increased  42.4% to
$2,704,000  in fiscal  1996 from  $1,899,000  in fiscal  1995.  The  increase of
$805,000  was  primarily  due to selling and  marketing  expense  related to the
introduction  of  wakeboard  products in fiscal  1996.  In  addition,  snowboard
selling  and  marketing  expense  increased  in fiscal 1996 from fiscal 1995 due
primarily to the introduction of team rider sponsorships.  Selling and marketing
expense  increased  to 21.8% of net sales in fiscal 1996 from 16.7% of net sales
in fiscal 1995.

    General and administrative.  General and administrative expense was $938,000
in fiscal  1996 and  $898,000 in fiscal  1995.  The Company has made a concerted
effort to control  general  and  administrative  expense  despite  the growth in
sales.  The increase of $40,000 was due  primarily to an increase in payroll and
related  costs  and  professional  fees.  General  and  administrative   expense
decreased  to 7.6% of net sales in fiscal  1996 from 7.9% of net sales in fiscal
1995.

    Amortization  of  intangible  assets.   Amortization  of  intangible  assets
decreased  21.9% to  $532,000 in fiscal 1996 from  $681,000  in fiscal  1995,  a
decrease of $149,000.  The decrease in amortization  expense resulted  primarily
from a non-compete agreement becoming fully amortized during 1996.

    Interest expense. Interest expense increased 7.6% to $597,000 in fiscal 1996
from  $555,000 in fiscal 1995.  The  increase of $42,000 is primarily  due to an
increase in average borrowings in 1996 from 1995.

    Income tax  expense.  The Company had no federal or state income tax expense
in fiscal 1996 as it  generated a net loss.  In fiscal  1995,  the Company had a
state income tax  provision  but had no federal tax  liability due to the use of
net operating loss carryforwards.

Fiscal year Ended October 31, 1995 Compared To Fiscal Year Ended October
31, 1994

    Net sales.  Net sales  increased  24.4% to  $11,372,000  in fiscal 1995 from
$9,144,000  in fiscal  1994.  The  increase  of  $2,228,000  in fiscal  1995 was
primarily the result of snowboard  product sales which began in 1995 through the
acquisition of the Spiral brand.  Sales of accessories,  and other products also
increased in fiscal 1995 from fiscal 1994 principally due to a full year's sales
of TracTop accessories.

    Gross profit. Gross profit increased 21.5% to $4,342,000 in fiscal 1995 from
$3,575,000 in fiscal 1994. The increase of $767,000 in fiscal 1995 was primarily
due to an increase in net sales.  Gross profit as a percentage  of net sales was
38.2% in fiscal 1995 as compared to 39.1% in fiscal 1994.  The decrease in gross
profit  percentage  in fiscal  1995 was due  primarily  to the  introduction  of
snowboards  in  1995  which  generated  a lower  gross  margin  percentage  than
bodyboards.

    Product  development and  engineering.  Product  development and engineering
expense increased 25.5% to $236,000 in fiscal 1995 from $188,000 in fiscal 1994.
The increase of $48,000 was primarily due to the hiring of bodyboard team riders
in fiscal  1995 who  expend a certain  percentage  of their  efforts  in product
development.

    Selling and  marketing.  Selling and marketing  expense  increased  16.2% to
$1,899,000  in fiscal  1995 from  $1,634,000  in fiscal  1994.  The  increase of
$265,000 was primarily due to selling and marketing expense related to snowboard
products  first  introduced  in fiscal 1995 as well as an increase in  bodyboard
selling and marketing expense.  Selling and marketing expense decreased to 16.7%
of net sales in fiscal 1995 from 17.9% of net sales in fiscal 1994 primarily due
to an increase in net sales.

    General and  administrative.  General and  administrative  expense increased
10.4% to $898,000 in fiscal 1995 from  $797,000 in fiscal 1994.  The increase of
$101,000 in general and  administrative  expenses was  primarily  due to general
increases in expenses  associated with growth as well as an increase in bad debt
expense in 1995.  General and  administrative  expenses decreased to 7.9% of net
sales in fiscal 1995 from 8.7% of net sales in fiscal 1994  primarily  due to an
increase in net sales.

    Amortization  of  intangible  assets.   Amortization  of  intangible  assets
increased  36.2% to $681,000 in fiscal 1995 from  $500,000 in fiscal  1994.  The
increase of $181,000 in amortization expense primarily relates to a full year of
amortization  of  intangible   assets  acquired  in  1994  and  amortization  of
intangibles assets acquired in 1995.


                                       19



    Interest  expense.  Interest  expense  increased 26.4% to $555,000 in fiscal
1995 from $439,000 in fiscal 1994.  The increase of $116,000 is primarily due to
an increase in average borrowings in 1995 from 1994.

    Income tax expense.  The Company had no federal income tax provision in 1995
and 1994 due to operating loss carryforwards.  In fiscal 1995, the Company had a
state income tax provision.

                                      
LIQUIDITY AND CAPITAL RESOURCES

The Company  financed  its  operations  in fiscal 1996 and the first  quarter of
fiscal 1997 primarily  through  borrowings  from various  sources  including its
principal stockholder and its bank. During the first quarter of fiscal 1997, the
Company  borrowed   $1,100,000  under  a  subordinated  note  to  its  principal
stockholder.  The  Company  utilized  cash in the first  quarter of 1997 to fund
operating activities of $721,000,  for the repayment of debt of $351,000 and for
purchases  of  property  and  equipment  of  $50,000.  Cash  used for  operating
activities  in the  first  quarter  of fiscal  1997  consisted  primarily  of an
increase in accounts  receivable.  During fiscal 1996, net borrowings  under the
revolving  line of credit  with a bank,  the  subordinated  note  payable to its
principal stockholder and capital leases were $1,600,000,  $925,000 and $65,386,
respectively.  The Company utilized the proceeds from these financings in fiscal
1996 to fund  operating  activities of $806,000,  product line  acquisitions  of
$607,000 and capital  equipment  purchases of $986,000.  Cash used for operating
activities in 1996 consisted  primarily of increases in accounts  receivable and
inventory  of $736,000  and  $1,380,000,  respectively,  partially  offset by an
increase in accounts payable of $975,000.  These increases reflect the impact of
the  acquisitions  of  the  Flite  brand  and  QPI  products  in  1996  and  the
introduction of wakeboard  products in 1996.  Capital  expenditures in 1996 were
primarily attributable to the expansion of manufacturing capacity for wakeboards
and snowboards.

    In fiscal 1995, the Company financed its operations  primarily  through cash
generated from operating activities of $487,000 and from financing activities of
$315,000.  Cash was used for acquisitions of product lines and capital equipment
purchases of $168,000 and $633,000, respectively. Cash generated from operations
consisted  primarily of the cash earnings of the Company  partially offset by an
increase in accounts receivable.

    The Company had a  $3,800,000  subordinated  note  payable to its  principal
stockholder  at January  31,  1997 which is payable  upon demand and which bears
interest at 10%.  The Company has accrued  $287,000 of interest  payable on this
note as of January 31, 1997. The note is subordinated to bank borrowings and its
repayment is subject to repayment of  outstanding  bank debt. On March 17, 1997,
outstanding   indebtedness  of  $1,750,000  to  the  principal  stockholder  was
converted  into 218,750 shares of Common Stock.  The Company  intends to utilize
the proceeds of the  Offering to repay the  remaining  balance of  approximately
$2,200,000 in principal and $380,000 in interest outstanding on the subordinated
note.

    At January 31,  1997,  the  Company had a revolving  line of credit and term
loan agreement with a bank. The Company has entered into new credit  facilities.
See "New Credit Facilities" below.

    The Company has entered into various  capital lease  arrangements to finance
the  purchase of capital  equipment.  These  capital  lease  agreements  require
monthly payments of approximately  $16,000  including  interest at rates ranging
from 9.0% to 16.7%.

    The Company is a party to a management  consulting  agreement  with CRM. The
fee payable  under this  agreement is $15,000 per month plus 1% of  consolidated
net sales in excess of $12  million.  During  fiscal  1994,  1995 and 1996,  the
Company paid CRM $180,000 per year.  This  agreement has been amended to provide
for  different  terms  effective  upon the  consummation  of the  Offering.  See
"Certain Transactions."

    The  Company  requires  capital  to finance  the  growth of its  operations,
including working capital,  for capital  expenditures and for the acquisition of
additional  product lines. The Company  estimates that cash required for capital
expenditures over the next twelve months is approximately $550,000. In addition,
the  Company  acquired  a product  line  subsequent  to January  31,  1997 which
required cash payments of $100,000.  The Company  believes that its current cash
flow from operations, its new credit 



                                       20



facilities and the  anticipated net proceeds of the offering will be adequate to
meet its anticipated cash  requirements,  excluding cash expended for additional
product  lines for at least  the next 12  months  although  the  Company's  cash
requirements   may  change  due  to  acquisitions  or  if  its  working  capital
requirements  are greater  than  expected.  There can be no  assurance  that the
Company  will be able to raise  additional  capital on terms  acceptable  to the
Company or on a timely basis if such need should occur.
                                      
    The Company does not believe that  inflation  has had or is likely to have a
material  impact on its  results of  operations  or  liquidity,  although  it is
difficult to accurately anticipate the effects of inflation.

NEW CREDIT FACILITIES

    On March 26,  1997,  the Company  entered  into new credit  facilities  with
Jackson  National Life Insurance  Company  consisting of a $7 million  revolving
credit  facility,  a $3.45  million  term loan and a $30  million  discretionary
acquisition facility (together, the "Credit Facilities").  The Credit Facilities
are secured by first  priority liens on all of the assets of the Company and its
subsidiaries,  if  any.  Furthermore,  two of the  Company's  stockholders  have
pledged their Common Stock as additional security for the loans.

    The revolving credit facility  provides for borrowings of up to a maximum of
$7 million.  The interest  rate payable on the  revolving  credit  facility is a
floating  rate  equal to 30-day  LIBOR  plus  3.0%,  as well as a 0.5% per annum
charge on the unused line. Borrowings under the revolving credit facility may be
used for general corporate purposes, including working capital requirements. The
Company may prepay  borrowings under the revolving  credit facility  (subject to
certain  conditions),  and may reborrow (up to the maximum limit then in effect)
any amounts that are repaid or prepaid. The revolving credit facility terminates
on March 31,  2005,  or  earlier  upon a change of control  of the  Company  (as
defined), at which time all borrowings become due and payable.

    The term loan is a $3.45  million  eight-year  loan due March 31,  2005,  or
earlier upon a change of control of the Company (as defined).  This loan will be
repaid from the  proceeds of the  Offering,  and the Company will not be able to
re-borrow under this portion of the Credit Facilities.

    The  acquisition  facility  provides for up to $30 million to be advanced to
the  Company to finance  future  acquisitions.  Advances  are  subject to credit
approval  by the  lender.  Therefore,  no  assurance  can be given that any such
advances will be available to the Company.  The acquisition  facility terminates
on March 31,  2005,  or  earlier  upon a change of control  of the  Company  (as
defined).

     The Credit  Facilities  also  provide  for  certain  fees to be paid to the
lender.  In addition,  at the closing of the Credit  Facilities,  the lender was
issued a warrant to purchase up to 187,175 shares of the Company's  Common Stock
at a price  to be  fixed  at 90% of the  initial  public  offering  price of the
Offering.  Upon the  consummation  of the  Offering,  the senior  lender will be
issued warrants to purchase an additional  50,000 shares of the Company's Common
Stock at 90% of the initial public offering price. The Company will amortize the
value of the warrants (estimated to be $887,000) over the eight-year term of the
credit facilities.

    The Credit  Facilities  contain  restrictions  upon the Company's ability to
incur  indebtedness,   grant  liens,  make  capital  expenditures,   enter  into
acquisitions,  mergers or consolidations;  and dispose of assets;  make dividend
payments,  other  restricted  payments or investments.  In addition,  the Credit
Facilities  require the Company to meet certain financial  covenants,  including
maintenance of minimum cash flow levels and of fixed charge  coverage,  interest
expense coverage and total indebtedness to cash flow ratios.


                                       21




QUARTERLY RESULTS OF OPERATIONS

    The  following  table  presents  certain   unaudited   quarterly   financial
information  for the nine fiscal quarters ended January 31, 1997. In the opinion
of the  Company's  management,  this  information  has been prepared on the same
basis as the audited financial statements appearing elsewhere in this prospectus
and includes all adjustments  (consisting only of normal recurring  adjustments)
necessary to present  fairly the unaudited  quarterly  results set forth herein.
The Company's  quarterly results may fluctuate  significantly in the future. See
"Risk Factors -- Seasonality; Fluctuations in Quarterly Operating Results."



                                                                                                           QUARTER
                                                                                                            ENDED
                              FISCAL YEAR ENDED OCTOBER 31, 1995    FISCAL YEAR ENDED OCTOBER 31, 1996    JANUARY 31,
                              ----------------------------------    ----------------------------------   
                                Q1        Q2       Q3       Q4        Q1       Q2       Q3        Q4        1997
                                --        --       --       --        --       --       --        --        ----
                                                               (IN THOUSANDS)
                                                                                
Net sales                     $1,933    $3,835   $3,417   $2,187    $2,029   $4,684   $3,929    $1,762     $2,875
Cost of goods sold             1,163     2,285    2,162    1,420     1,276    2,899    2,370     1,040      2,031
                               -----     -----    -----    -----     -----    -----    -----     -----      -----
Gross profit                     770     1,550    1,255      767       753    1,785    1,559       722        844
Operating expenses:
  Product development and
   engineering                    53        60       70       54        68       86       95        89        153
  Selling and marketing          346       579      557      417       534      750      802       618        500
  General and administrative     160       194      295      248       190      236      214       299        285
  Amortization of intangible
   assets                        164       165      165      186       165      160      144        63         43
                               -----     -----    -----    -----     -----    -----    -----     -----      -----
    Total operating expenses     723       998    1,087      905       957    1,232    1,255     1,069        981
                               -----     -----    -----    -----     -----    -----    -----     -----      -----
Income (loss) from operations     47       552      168     (138)     (204)     553      304      (347)      (137)
Interest expense                (127)     (149)    (142)    (137)     (134)    (119)    (203)     (141)      (184)
                               -----     -----    -----    -----     -----    -----    -----     -----      -----
Income (loss) before provision
 (benefit) for income taxes      (80)      403       26     (275)     (338)     434      101      (488)      (321)
Provision (benefit) for 
  income taxes                   --        --       --        16       --       --       --        --         --
                               -----     -----    -----    -----     -----    -----    -----     -----      -----
Net income (loss)             $  (80)   $  403   $   26   $ (291)   $ (338)  $  434   $  101    $ (488)    $ (321)
                              ======    ======   ======   ======    ======   ======   ======    ======     ====== 



    The following table sets forth the quarterly  financial data for the periods
indicated as a percentage of net sales:




                             
                                                                                                           QUARTER
                                                                                                            ENDED
                              FISCAL YEAR ENDED OCTOBER 31, 1995    FISCAL YEAR ENDED OCTOBER 31, 1996    JANUARY 31,
                              ----------------------------------    ----------------------------------    
                                Q1        Q2       Q3       Q4        Q1       Q2       Q3        Q4        1997
                                --        --       --       --        --       --       --        --        ----
                                                                                 
Net sales                      100.0%   100.0%    100.0%   100.0%   100.0%    100.0%   100.0%   100.0%      100.0%
Cost of goods sold              60.2     59.6      63.3     64.9     62.9      61.9     60.3     59.0        70.6
                                ----     ----      ----     ----     ----      ----     ----     ----        ----
Gross profit                    39.8     40.4      36.7     35.1     37.1      38.1     39.7     41.0        29.4
Operating Expenses:
  Product development and
   engineering                   2.7      1.6       2.0      2.5      3.4       1.8      2.4      5.0         5.3
  Selling and marketing         17.9     15.1      16.3     19.1     26.3      16.0     20.4     35.1        17.4
  General and administrative     8.3      5.1       8.6     11.3      9.4       5.0      5.4     17.0         9.9
  Amortization of intangible
   assets                        8.5      4.3       4.8      8.5      8.1       3.4      3.7      3.6         1.5
                                ----     ----      ----     ----     ----      ----     ----     ----        ----
    Total operating expenses    37.4     26.1      31.7     41.4     47.2      26.2     31.9     60.7        34.1
Income (loss) from operations    2.4     14.3       5.0     (6.3)   (10.1)     11.9      7.8    (19.7)       (4.7)
Interest expense                (6.6)    (3.9)     (4.2)    (6.3)    (6.6)     (2.5)    (5.2)    (8.0)       (6.4)
Income (loss) before provision  
 (benefit) for income taxes     (4.2)    10.4       0.8    (12.6)   (16.7)      9.4      2.6    (27.7)      (11.1)
Provision (benefit) for 
  income taxes                   0.0      0.0       0.0      0.7      0.0       0.0      0.0      0.0         0.0
                                ----     ----      ----     ----     ----      ----     ----     ----        ----
Net income (loss)               (4.1)%   10.4%      0.8%   (13.3)%  (16.7)%     9.4%     2.6%   (27.7)%     (11.1)%
                                ====     ====       ===    =====    =====       ===      ===    =====       =====  

    The Company's  net sales and operating  results are subject to quarterly and
seasonal  fluctuations.  As discussed  previously,  the Company has  experienced
lower net sales and operating losses in the first and fourth fiscal quarters due
to the  seasonality  of water  sports  products.  In  addition,  the  Company is


                                       22



susceptible to quarterly fluctuations due to material shortages, problems at key
suppliers, weather conditions and the impact of foreign currency exchange rates.
The Company's  expense levels are based,  in part, on its  expectation of future
net sales. Therefore, if net sales levels are below expectations,  the Company's
operating  results are likely to be  adversely  affected.  In  addition,  a high
percentage of the Company's expenses are fixed in the short-term and significant
fluctuations in revenue could adversely impact operating results from quarter to
quarter.

    Net sales for the fourth quarter of fiscal 1996 were $1,762,000,  a decrease
of 19.4% from net sales for the comparable  quarter in fiscal 1995. This decline
in net sales in comparable fourth quarters in 1996 and 1995 is due to a decrease
in sales of bodyboards and snowboards  partially offset by wakeboard sales which
began in fiscal 1996.  The decrease in bodyboard  sales was primarily due to the
impact of the  strengthening  U.S.  Dollar  against the  Japanese Yen and French
Franc on Japanese and French  sales as well as the timing of certain  shipments.
The  decrease  in  snowboard  sales  was  primarily  due  to the  impact  of the
strengthening  U.S. Dollar against the Japanese Yen and French Franc on Japanese
and French sales,  the lack of snow in Southern  California and the impact of an
oversupply of snowboards on demand for the Company's products.

    See "Overview"  for a description  of a non-cash  charge to be recorded upon
consummation of the Offering.

    Impact of Inflation

Increases  in the  inflation  rate are not  expected  to  materially  impact the
Company's operating expenses.


                                       23




                                    BUSINESS

INTRODUCTION

    The  Company is a designer,  manufacturer  and  marketer  of branded  active
sports products.  The Company currently offers five brands and over 40 models of
bodyboards,  two brands and nine models of wakeboards and two brands and over 20
models of snowboards,  as well as complementary  sports apparel and accessories.
In the United States, the Company sells its products primarily through a network
of over  100  independent  sales  representatives  working  with  the  Company's
internal sales and technical specialists,  and internationally through a network
of over 30 distributors.  The Company's  domestic  customers  include over 1,000
specialty shops, 20 national and regional  sporting goods retail chains and over
20 mass  merchandisers.  The  Company's  growth  strategy  is based in part upon
offering  additional  products  and brands  through  its  existing  distribution
channels.

    The  Company  implements  a  multi-sport,  multi-brand  market  segmentation
approach in which each product brand is sold only into its designated channel of
distribution,  thereby  protecting the integrity of each brand and the longevity
of  its  unique  market  position.  The  Company's  multi-brand  strategy  is to
initially  develop  premium  sports  products for  dedicated  consumers,  and to
subsequently   introduce   multiple   brands  with  multiple  price  points  and
performance  characteristics.  High, middle and lower range bodyboard brands are
marketed to specialty  shops,  sporting goods retailers and mass  merchandisers,
respectively.  The Company currently markets high and middle range wakeboard and
snowboard   brands  through   specialty  shops  and  sporting  goods  retailers,
respectively.

    Unlike many other active sports companies that purchase products for resale,
the  Company has  developed  broad  process  manufacturing  expertise  and is an
integrated manufacturer of all of its own bodyboards, wakeboards and snowboards.
In  addition,  the  Company  believes  that it is the  largest  manufacturer  of
bodyboards  in the United  States.  The  Company's  manufacturing  expertise and
integrated  manufacturing  operations have enabled it to be a low cost producer,
to become a leader in product  innovation,  to  carefully  maintain  performance
features  and  quality  control,  and to quickly  respond  to market  trends and
incorporate technological improvements.

INDUSTRY BACKGROUND

    An increasing number of consumers are participating in active sports,  which
generally  require the  purchase  of non-team  sports  products.  Active  sports
products  include  those  currently  marketed  by  the  Company  --  bodyboards,
wakeboards and snowboards -- as well as in-line skates, skateboards,  surfboards
and similar sports products. Bodyboards are surf riding boards that are shorter,
wider, smaller,  lighter, more maneuverable and easier to learn than surfboards,
and can be used in a much broader  range of  locations  and surf  conditions.  A
bodyboarder  rides  waves  primarily  lying  prone on the  board  and is able to
complete a variety of aerial  maneuvers.  Wakeboards  are towed behind a boat or
personal   watercraft  and  are  ridden  standing  sideways  like  a  surfboard.
Wakeboards  are more  buoyant  than  water skis and allow the rider to perform a
wide range of aerial jumps and acrobatic tricks.

    There has been significant recent growth in the active sports industry.  The
Surf Industry Manufacturing Association projected that an estimated 1.75 million
Americans  would  actively  (at least four times) surf in 1996,  compared to 1.1
million people in 1992.  Although these statistics reflect growth in the overall
surf industry,  the Company believes that growth rates in the bodyboard  segment
are similar to those of the broader  surf  industry.  In  addition,  the Company
believes  that  wakeboarding  is  having  the same  effect  on water  skiing  as
snowboarding  has had on alpine skiing.  According to the Water Sports  Industry
Association,  water ski participants  have declined from 13.8 million in 1991 to
11.1 million in 1994,  while sales of wakeboards have grown at a compound annual
rate of 58%.  According to Snow  Industries  America,  snowboard unit sales have
grown  at an  annual  compound  growth  rate of 50%  from  135,000  units in the
1992-1993 season to 456,000 in the 1995-1996 season.

    The typical active sports  enthusiast is a "dedicated  consumer" who devotes
significant  time,  attention and  disposable  income to a chosen sport.  Active
sports  enthusiasts  frequently become  participants in multiple sports that are
appropriate  for  different  seasons  and spend a  significant  portion of their
recreational  budget on active sports  equipment.  Participants in active sports
are  principally  in  the  10  to  24  year  old  age 


                                       24



bracket,  which numbers approximately 55 million people in the United States and
is expected to grow over the next ten years to 62 million people, representing a
growth  rate of twice the rest of the  population.  The  Company  believes  that
international participation in active sports also is growing rapidly.

    The active  sports  industry  is highly  fragmented,  and  consists  of many
sporting  goods  companies  that  market  multiple  brands in one or more active
sports markets. There are also multiple channels of distribution in this market,
principally consisting of specialty shops, which market high-performance product
lines,  sporting  goods  retailers  which  market  middle- and  high-performance
product  lines,  and mass  merchandisers,  such as  nationwide  chain stores and
membership clubs, which market lower-cost, lower-performance product lines.

BUSINESS STRATEGY

    The Company's  business  strategy is to focus on active sports  products and
markets where the Company believes it can establish itself as a market leader or
significant  participant  at multiple  price  points.  The following are the key
components of this business strategy:

       Multi-Brand Approach to Market Segmentation.  The Company has implemented
    a multi-brand  product approach pursuant to which, as a market matures,  the
    Company  increases  its market  penetration  by  offering  not only  premium
    products but also a broad range of products with  multiple  price points and
    performance  characteristics.  For  example,  high,  middle and lower  range
    bodyboard brands are marketed to specialty  shops,  sporting goods retailers
    and mass  merchandisers,  respectively.  The Company  markets  wakeboard and
    snowboard brands through specialty shops and sporting goods retailers.  This
    multi-brand  approach  preserves  the  integrity  of each  brand  within its
    designated  distribution channel and promotes retailer loyalty by protecting
    against brand erosion from other distribution channels.

       Multi-Sport  Approach.  Active sports are subject to consumer  trends and
    seasonal  factors.  To mitigate the impact of such factors,  the Company has
    diversified  its product lines from bodyboards to wakeboards and snowboards.
    For example, the Company introduced snowboards to provide revenue during the
    winter  season.  The  Company  has grown,  and  intends to continue to grow,
    through a combination  of brand  acquisitions  and  development in these and
    other growing active sports markets.

       Integrated  Low-Cost  Manufacturing.  Unlike  many other  companies  that
    purchase  active  sports  products for resale,  the Company is an integrated
    manufacturer  of all of its own bodyboards,  wakeboards and  snowboards,  as
    well as all principal subassemblies. The Company is the largest manufacturer
    of  bodyboards  in the  United  States,  and  has  developed  broad  process
    technology   expertise,   with   particular   expertise  in  foam-based  and
    compression molded plastics manufacturing and other materials  technologies.
    The Company manufactures  multiple products in the same plant and is able to
    conduct  year-round  research  and  development  at  its  facilities.   This
    manufacturing expertise and integrated manufacturing operations have enabled
    the  Company  to be a low cost  producer,  to  become a  leader  in  product
    innovation,  to carefully maintain performance features and quality control,
    and to  quickly  respond  to market  trends  and  incorporate  technological
    improvements.

       Product  Innovation.  The Company believes that innovative product design
    and styling are important to the Company's ability to meet changing consumer
    needs.  The Company  believes it is a leader in  innovation  in the products
    that it offers, and many of its products have been designed with distinctive
    features   for   consumers   who  demand  high   performance   and  advanced
    capabilities.  For example,  in 1996 the Company  introduced Green Cell foam
    for its  bodyboards  which,  due to its cell  structure,  provides  enhanced
    performance   and   appearance.   The  Company  also  introduced  the  first
    skateboard-shaped  wakeboard and invented a lightweight  boot binding system
    with half the weight of some competitive bindings.

       Worldwide Distribution Network. The Company has established  distribution
    networks for its products both in the U.S. and internationally. Products are
    sold through a combination of over 100  independent  sales  representatives,
    twelve  Company sales  personnel and over 30  distributors.  Each product is
    carefully matched to a particular distribution channel. The Company believes
    that the strength of its distribution  network,  combined with the Company's
    well-recognized   brand  names  and  reputation  for  developing  innovative
    products,  have allowed it to quickly introduce new products.  The Company's
    new  product  and  branding  strategies  are  based  in part  upon  offering
    additional products through its existing distribution channels.


                                       25



GROWTH STRATEGY

    The Company has grown through internal  product  development and through six
product line acquisitions since 1993. The Company's growth strategy is to become
a leading  provider of active sports  products in each of its target  markets by
(i)  identifying  growth segments within the active sports industry and entering
these markets  through either the  introduction  or acquisition of new products;
(ii)  extending  the  Company's  well  recognized  brand  names  into new global
markets;  (iii) fully  utilizing the Company's  extensive  distribution  network
through increased product penetration; and (iv) pursuing strategic acquisitions.

    Internal  Growth.  The Company  believes that its  established  distribution
network and reputation for developing and  introducing  high quality  innovative
products has enabled and will  continue to enable the Company to  introduce  new
products to its established  customer base. The Company's  strategy of initially
developing   premium   products  for  dedicated   consumers,   and  subsequently
introducing  multiple brands with multiple price points, has enabled the Company
to grow while  preserving the reputation of its premium  brands.  The Company is
constantly  researching  and evaluating new global markets into which its brands
can be introduced.

    Strategic  Acquisitions.  The Company has made a number of strategic product
line and brand  acquisitions  which  have  expanded  its range of active  sports
products and increased the number of markets in which the Company operates.  The
acquisitions consist of the following:

       Madrid.  This bodyboard company was acquired in 1993 to provide a branded
    bodyboard  product line to warehouse  price  clubs.  Since the  acquisition,
    sales of this line have increased over 300%.

       TracTop. This surf accessory company was acquired in 1994 to leverage the
    Company's  knowledge and skills in the surf products industry while adding a
    new product  category.  The Company has  successfully  expanded this product
    line to include surfboard and bodyboard bags and other related accessories.

       Spiral.  This snowboard brand was acquired in 1995 to provide the Company
    with a snowboard  brand for the sporting goods retailer  market.  Spiral has
    been a recognized snowboard brand for almost seven years, and its snowboards
    are known for their lightweight design.

       QPI. This product line consists of  bodyboards,  kickboards and camp mats
    and was  acquired in 1996 to leverage  the  manufacturing  expertise  of the
    Company and its distribution network.

       Flite.  This  snowboard  brand was acquired in 1996 to give the Company a
    snowboard  brand for the specialty shop market.  The Flite brand,  which has
    been in existence for over 20 years,  also  increased the Company's  molding
    capabilities and added another snowboard manufacturing technology.

       FM. This wakeboard brand was acquired in 1997 to provide the Company with
    an  established,  well-recognized  brand  for the  sporting  goods  retailer
    market.

    Consistent  with its growth  strategy,  the Company  continuously  evaluates
acquisition  opportunities  where the Company has a strategic  advantage.  Ideal
acquisition candidates include companies,  product lines or brands that: (i) are
supported  by  a  dedicated   consumer   base  served  by   dedicated   consumer
publications;  (ii) have a reputation  for quality and  performance;  (iii) have
potential for growth; or (iv) can be manufactured at the Company's facilities or
utilize  raw  materials  or  technology  that is within  the  Company's  special
expertise.  The Company  frequently  becomes aware of acquisition  opportunities
because  it is an  established  active  sports  marketer  and  has  successfully
integrated  into its business  several  acquired  product lines and employees of
acquired businesses.


                                       26



TECHNOLOGY AND DESIGN

    The Company has developed particular expertise in foam-based and compression
molded  plastics  manufacturing  and other materials  technologies.  The Company
believes it is a leader in product  innovation,  and many of its  products  have
been  designed  with   distinctive   features  for  consumers  who  demand  high
performance  and advanced  capabilities.  The key  components  of the  Company's
technology expertise and innovative designs include:

       Extrusion   Technology.   The   Company   acts  as  its  own   source  of
    extrusion-coated  materials and manufactures its own extruded products.  The
    Company has  developed  unique blends of copolymer  materials  with multiple
    density resins and high molecular  strength for the bottoms and rails of its
    bodyboards. This technology creates superior flex characteristics that allow
    the rider to pull up on the nose of the board trapping air between the board
    and the water, which increases the speed and maneuverability of the board.

       Foam and Other Materials Expertise. The Company's materials expertise has
    enabled it to develop  proprietary  materials not available to  competitors.
    The Company often works with foam  manufacturers to create unique materials.
    This  expertise  has  allowed  the  Company to achieve a higher  standard of
    performance in its boards.

       Proprietary Lamination Technology. The Company has created its own method
    for laminating foam and has successfully  eliminated the use of glue to bond
    different  foams  together.  Machinery  developed  by the Company  laminates
    multiple densities of materials  together,  which changes a lightweight foam
    core into a high performance product.

       Proprietary Compression Molding Techniques. Using proprietary compression
    molding    techniques,     the    Company    has    created     lightweight,
    improved-performance  wakeboards and snowboards.  Its most recent innovation
    involves using high pressure to produce  hermetically  sealed pinch lines on
    the  infinitely  variable  surfaces  of  a  complex  curve.  This  technique
    increases the life of the board and creates a more  consistent  flex pattern
    that improves performance.

       The following  diagrams depict certain elements of the technologies  used
    in the Company's products.

BODYBOARD WRAP-UP RAIL CONSTRUCTION                     SPIRAL SNOWBOARD AND
                                                      WAKEBOARD CAP CONSTRUCTION


SEAM/TOP DECK                                          TOPSHEET
MEETS BOTTOM                                           STAINLESS STEEL INSERT
GRAPHIC                                                FIBERGLASS

HIGH-DENSITY FOAM                                      POLYMATRIX CORE
TOP DECK
FOAM CORE
HIGH-DENSITY INNER FOAM LAYER                          FIBERGLASS
PRINTED FILM/                                          STEEL EDGE
BOTTOM GRAPHIC                                         LOW FRICTION BASE



BODYBOARD EXTRUDED SLICK-SKIN                          FLITE SNOWBOARD
BOTTOM CONSTRUCTION                                    SANDWICH CONSTRUCTION


HIGH-DENSITY FOAM                                      TOPSHEET
TOP DECK                                               STAINLESS STEEL INSERT
                                                       FIBERGLASS
HIGH-DENSITY                                           ABS
FOAM TAIL PIECE                                        VERTICALLY LAMINATED     
                                                       ASPEN WOOD CORE
HIGH-DENSITY                                           FIBERGLASS
FOAM CORE                                              STEEL EDGE        
                                                       LOW FRICTION BASE
HIGH-DENSITY                                           
FOAM INNER DECK

SLICK BOTTOM                                               

HIGH-DENSITY
FOAM RAIL                                               




                                       27





PRODUCTS

    The Company  designs,  manufactures  and markets a full line of  bodyboards,
wakeboards,  snowboards  and  accessories  for the active sports  industry.  The
following  chart  shows  the  suggested  retail  price  range  and  the  primary
distribution channel for each of the Company's product lines.




                                                 SPORTING                        SUGGESTED
                                SPECIALTY          GOODS           MASS           RETAIL
           BRANDS                 SHOPS          RETAILERS     MERCHANDISERS     PRICE($)
                                                                     
BODYBOARDS
  BZ                                X                                              75-300
  R-Lite                            X                                              90-175
  A-Tach                                             X                             40-200
  Madrid                                                             X              30-60
  Wave Master                                                        X              10-30
WAKEBOARDS
  Liquid Force                      X                                             250-600
  FM                                                 X                            200-400
SNOWBOARDS
  Flite                             X                                             350-550
  Spiral                                             X                            250-350
ACCESSORIES AND APPAREL             X                X                             10-100
OTHER PRODUCTS                      X                X               X             10-100


BODYBOARDS

    Bodyboards are surf riding boards that are shorter, wider, smaller, lighter,
more maneuverable and easier to learn than surfboards, and can be used in a much
broader  range of  locations  and surf  conditions.  A  bodyboarder  rides waves
primarily  lying  prone on the board and is able to complete a variety of aerial
maneuvers. Bodyboards range in price from approximately $10 to $300, versus $600
to $800 for a surfboard.  The Company's  experience has been that many bodyboard
enthusiasts  purchase up to three or four  bodyboards per year.  Bodyboards vary
widely in complexity of design and  construction  and resulting  performance and
endurance  characteristics,  and range from a simple piece of exposed  foam,  to
boards with a foam core plus a "top deck" or skin, to a foam core with a top and
bottom deck with an extra bottom layer or "slick skin." The extra layers prolong
the  life  of the  board,  enhance  performance  and  give  a  faster  and  more
controllable  ride.  The Company  extrusion  coats the  bottoms of its  high-end
boards and uses no glue in their assembly, which results in enhanced performance
and durability.

    The  Company  designs  and  manufactures  a full line of  bodyboards  with a
variety of performance  characteristics  and prices. The Company has five brands
and over 40 models of  bodyboards.  The Company has been selected by an Hawaiian
lifeguard  association  to  exclusively  develop and market  specialized  rescue
boards. The Company also works with lifeguard  associations  around the world to
develop specialized boards for their rescue needs.

       BZ  ProBoards.   BZ  ProBoards  are  the  Company's  highest  performance
    bodyboards and incorporate the industry's  most advanced  technology.  Every
    board is hand  shaped and  finished  in the  Company's  plant in  Oceanside,
    California using proprietary technology to produce a multi- density extruded
    slick skin that provides the rider with a board of superior  stiffness  with
    low weight and a controlled  performance ride. The 33 models of BZ ProBoards
    are sold exclusively through more than 1,000 surf shops in 20 countries.


                                       28






       R-Lite.  The Company  created the R-Lite brand in 1990 to fill a need for
    extremely  lightweight,  high-end  performance boards. These boards are less
    durable than BZ  ProBoards.  Like BZ  ProBoards,  they are sold  exclusively
    through specialty shops.

       A-Tach. A-Tach bodyboards are the Company's mid-range bodyboards in price
    and performance. Using patent pending, co-extrusion film-to-foam technology,
    and made from many of the same  premium  materials as BZ  ProBoards,  A-Tach
    boards are known for their light weight and high flex characteristics, which
    makes them attractive to the intermediate level rider. A-Tach bodyboards are
    sold to sporting goods stores.  Among A-Tach's largest  customers are Sports
    Chalet, Sports Authority, SportMart and Oshmans.

       Madrid/Wave  Master.  The  Company  acquired  the Madrid  line to gain an
    additional  export  brand of  bodyboard  and to provide a line  suitable for
    warehouse  clubs.  The Wave  Master  brand is sold to chain  stores and mass
    merchandisers.

    Net sales of bodyboards in fiscal 1996  accounted for  approximately  55% of
the Company's total net sales.

WAKEBOARDS

    Wakeboards  are towed  behind a boat or personal  watercraft  and are ridden
standing sideways like a surfboard.  Wakeboards are more buoyant than water skis
and allow  the rider to  perform  a wide  range of  aerial  jumps and  acrobatic
tricks.  Wakeboards  can also be towed behind a  relatively  low power boat or a
personal  water  craft  (such  as a Jet  Ski(R))  allowing  them to be used by a
broader range of consumers. Wakeboards range in price from approximately $130 to
$800,  versus $90 to $700 for water skis. High  performance  wakeboards  require
precision  engineering and precise  tolerances.  The Company believes that these
manufacturing  requirements can serve as a barrier to companies seeking entry to
the high performance segment of the wakeboard market.

    The Company designs and  manufactures  wakeboards under its Liquid Force and
FM brands.

       Liquid Force.  The Company  developed this brand  internally  through the
    combined efforts of its research and development and marketing  departments.
    Liquid Force uses  advanced  materials  and unique  construction  techniques
    providing competitive performance  characteristics,  including multi-concave
    venturi hulls and low profile rails.  These boards were used by three of the
    top ten riders in the 1996 World Championships. In addition, the Company has
    recently  introduced the first wakeboard designed  specifically for women, a
    specialty  board  designed for  competition  and tricks,  and a full line of
    performance clothing.  The Company's seven models of Liquid Force wakeboards
    are sold domestically  primarily through over 200 specialty shops, including
    snow and surf,  water  ski and skate  stores,  and  internationally  through
    distributors in more than 20 countries.

       FM. The Company  acquired the FM brand to expand its distribution of high
    quality  wakeboards into sporting good retailers and to marine and ski board
    catalogues.  The Company plans to expand its  selection of boards  available
    under the FM brand as well as the brand's international distribution.

       The Company also has introduced high performance wakeboard bindings under
    the trademarks Suction, High Suction and Super Suction,  which are extremely
    lightweight.  These bindings use durable  thermoplastics rather than rubber,
    which permit the use of vivid  graphics.  These bindings range in price from
    $130 to $260. The Company offers both brands of bindings on its Liquid Force
    and FM boards.

    Net  sales  of  wakeboards   and  bindings  in  fiscal  1996  accounted  for
approximately 12% of the Company's total net sales.


                                       29





SNOWBOARDS

    In  1994,  the  Company  entered  the  snowboard  market  with  distribution
agreements  with two  Austrian  snowboard  manufacturers,  F2 and  Duotone.  The
Company acquired its Spiral brand and its compression molding technology in 1995
and the Flite brand in 1996.  These  brands are  targeted at the  mid-range  and
premium markets,  respectively.  The Company currently sells more than 20 models
of snowboards.

    Performance  characteristics  in snowboards vary widely and are dependent on
the  materials  used in their  construction,  shape and weight.  The Company has
developed two specific  technologies,  one for full cap construction and one for
laminated (or sandwich)  construction.  The Company  believes that its snowboard
manufacturing technologies are among the most advanced in the world and that its
snowboards  are  among the  lightest  in the  industry.  In  recent  East  Coast
competitions,  the Company's amateur and professional teams placed first through
third in multiple competition categories.

    The Company's snowboard brands are as follows:

       Flite.  Flite  snowboards,  introduced  by the  Company  in 1997  for the
    1997/1998 season,  incorporate advanced technology and are positioned at the
    high performance,  free-style  segment of the snowboard market.  The Company
    manufactures its Flite snowboards utilizing a vertically laminated wood core
    with triaxially braided fiberglass  resulting in outstanding torsion control
    (flex) characteristics. The line of ten boards includes two new professional
    rider endorsed boards.

       Spiral.  The  Company  manufactures  and  markets  the  Spiral  brand  to
    mainstream  riders  who  require a  quality  board at a  competitive  price.
    Because of their  performance  characteristics,  these  snowboards  are also
    suitable  for  advanced  snowboarders.   Spiral's  hermetically  sealed  cap
    construction  boards  feature a matrix  core which  extends  the life of the
    board, have low distortion ratios, and are extremely lightweight. The Spiral
    line features seven models of boards.

       BZ. In 1995 the Company introduced BZ snowboards into Japan, successfully
    leveraging the brand loyalty of its high quality  bodyboards.  BZ snowboards
    are designed to be lightweight,  facilitating  use by lighter  riders.  This
    line consists of five models and are marketed exclusively in Japan.

       Net sales of snowboards in fiscal 1996 accounted for  approximately 7% of
    the Company's total net sales.

ACCESSORIES AND APPAREL

    The Company designs,  manufactures  and markets related  accessories for its
bodyboard,  wakeboard and snowboard products.  Such accessories include carrying
and storage bags which protect boards from dents,  scrapes and high temperatures
during transport;  TracTop traction enhancing  pressure-sensitive  stick-ons and
coatings which increase a rider's stability; surf fins for bodyboarders; leashes
used by riders to maintain contact with their boards; and other products used in
the maintenance and care of surfboards.

    The Company has designed and markets performance-related  clothing under its
BZ,  A-Tach and Liquid Force brands.  The Company sells its apparel  through the
Company's  existing  channels of distribution for display alongside its existing
hardgoods  products in retail outlets.  The Company's  objective for its apparel
line is to capitalize on the strong personal  association that the core group of
enthusiasts have for their chosen sport and brand.  Management believes that the
dollar volume of softgoods in the bodyboard,  wakeboard and snowboard markets is
at least 50% of total sales while it  represented  less than 1% of the Company's
1996 revenues.  In 1996, the Company  entered into a licensing  agreement with a
Japanese  company that markets  high-end  apparel  under the BZ name to Japanese
department stores.

    Net  sales  of  accessories   and  apparel  in  fiscal  1996  accounted  for
approximately 14% of the Company's total net sales.



                                       30




OTHER PRODUCTS

    The  Company  also  manufactures  and  sells  a  series  of  products  which
capitalize  on its  expertise  in foam  technology  and  manufacturing  or which
leverage its existing  relationships  with  distributors  and  retailers.  These
products  accounted for  approximately  12% of the Company's  total net sales in
fiscal 1996.

SALES AND DISTRIBUTION

    Each of the Company's  brands is developed for a specific  target market and
distribution  channel with  appropriate  price points,  features and performance
characteristics.  The Company uses this marketing and  distribution  strategy to
protect the integrity of its brands.  The Company believes that its track record
in protecting its brands and distribution  channels is an important  competitive
advantage.  The Company's new product and branding  strategies are based in part
upon offering  additional products through its existing  distribution  channels.
The three main retail channels of distribution for the Company's products in the
United States are as follows:

       Specialty Shops. These retailers,  which include snow and surf, water ski
    and skate  stores,  sell the  Company's  premium  bodyboard,  snowboard  and
    wakeboard brands, including BZ ProBoards and R-Lite bodyboards, Liquid Force
    wakeboards  and Flite  snowboards.  The Company's  products are sold through
    more  than  1,000  specialty  shops.  Specialty  shops  cater  to  dedicated
    consumers  looking for  performance  products,  sports  enthusiasts and more
    experienced riders.

       Sporting  Goods  Retailers.   These  stores  sell  the  Company's  A-Tach
    bodyboards,  FM wakeboards and Spiral  snowboards.  Sporting goods retailers
    target  mainstream  consumers  looking for value and  performance.  Sporting
    goods retailers that sell the Company's products include Big Five,  Oshmans,
    SportMart, Sports Authority and Sports
    Chalet.

       Mass Merchandisers. These retailers, which include large chain stores and
    membership clubs, offer the Company's entry-level brands, such as Wavemaster
    and Madrid bodyboards. These retailers sell primarily to consumers motivated
    by price rather than design and performance.  Mass  merchandisers  that sell
    the Company's  products include BJ's Wholesale Club,  Costco,  Kmart,  Sam's
    Club and Walmart.

    In the United  States,  the  Company  sells its brands  primarily  through a
network of over 100 independent sales representatives chosen for their expertise
in specific retail  channels.  The sales  representatives  collaborate  with the
Company's internal team of sales and technical specialists. Internationally, the
Company  sells its  products  through a network  of over 30  distributors  in 33
countries. The Company works closely with its international distributors to help
ensure that its policies of limited  distribution  and market  segmentation  are
followed worldwide.

MARKETING

    The  Company  markets by  extensive  advertising  in  "consumer  enthusiast"
magazines.  The Company has made a significant  investment in professional  team
riders in all sports for all  advertised  brands.  The Company  has  endorsement
relationships with well-known riding  professionals who compete around the world
using products  within each product  category.  Brands are featured at all major
trade shows. The Company conducts numerous special event marketing activities in
all global markets,  including on-snow demonstrations,  water sports clinics and
demonstrations featuring team riders and local enthusiasts.

PRODUCT DEVELOPMENT

    The  Company's  goal is for 25% of its sales to come from  products that are
less than four years old. The Company  strives to be a  technological  leader in
each of its product  lines by drawing on the  expertise of its internal  product
development team. In addition,  the Company has integrated its professional team


                                       31



riders into its product  development  process,  allowing regular testing of both
prototypes  and  finished  products.  The  Company's  integrated   manufacturing
facilities  allow it to  rapidly  produce,  test and bring to market  production
models  incorporating  new designs.  In fiscal 1994,  1995 and 1996, the Company
spent approximately $188,000, $236,000 and $338,000,  respectively,  on research
and development.

MANUFACTURING AND SUPPLIERS

    The Company  manufactures  virtually all of its products and their principal
subassemblies.  Bodyboards  are  manufactured  at  its  California  and  Florida
manufacturing facilities,  and wakeboards and snowboards are manufactured at the
Company's  Washington  State  manufacturing   facility.  By  manufacturing  both
wakeboards and snowboards in the same plant, the Company is able to leverage its
proprietary  process  technology  and  manufacturing  techniques  to enhance the
performance  characteristics of its product lines. The Company believes that its
internal manufacturing capabilities provide it with a competitive advantage over
companies that outsource their products.  The Company  believes that its cost of
these goods is generally  20%-30% less than most of its competitors and that its
ability to work year round on research and development  allows the Company to be
a leader in innovation.  By using its manufacturing  facilities to make products
in more  than one  sports  season  and by  selling  in both  hemispheres,  plant
utilization  is  maintained  throughout  most of the  year.  Continuous  capital
investment in tools and  equipment,  as well as  manufacturing  expertise,  have
allowed the Company to increase  levels of production and improve  manufacturing
efficiencies.  Capital  expenditures for the 1996 fiscal year were approximately
$1.6 million.

    Each  of  the  Company's   products   undergoes  quality  assurance  testing
throughout the  manufacturing  process.  The Company is able to produce  uniform
products as a result of its  integrated  manufacturing  process and a continuous
quality assurance program.

    The Company purchases component materials from third parties. Most component
materials,  other than  polyethylene  foam,  are available from a broad range of
suppliers in the United  States.  The  polyethylene  foam used in the  Company's
bodyboards is available from only three suppliers in the United States.  Because
it is one of the largest users of  polyethylene  foam in the United States,  the
Company believes that it receives  favorable  pricing for the foam it purchases.
The Company has developed a close working  relationship with two foam suppliers,
and has a supply contract with one of these suppliers that expires in June 1998.
During 1996 one vendor had a significant  interruption to its manufacturing,  as
well as quality problems.  This caused the Company to sustain a loss of business
due to the consequential  material shortages.  The Company has submitted a claim
to its  business  interruption  insurance  carrier  with  respect  to this  loss
although  there can be no assurance  that the Company will succeed in recovering
under this claim.  Any future  interruption  in the Company's  ability to obtain
adequate  supplies of polyethylene  foam could have a material adverse effect on
its  business.  See "Risk Factors --  Manufacturing  Risks" and "Risk Factors --
Dependence on Polyethylene Foam and Other Component Suppliers."

CUSTOMERS

    In fiscal 1996, the Company's customers included over 1,000 specialty shops,
over  20  national  and  regional  sporting  goods  retailers  and  over 20 mass
merchandisers.  Tasker,  Ltd.,  the Company's  exclusive  distributor  in Japan,
accounted for approximately 11.5%, 15.5% and 11.4% of the Company's net sales in
fiscal  1994,  1995  and  1996,   respectively.   Costco,   Inc.  accounted  for
approximately  10% of the  Company's  net sales for fiscal  year 1994.  No other
customer accounted for more than 10% of sales in 1994, 1995 or 1996.

COMPETITION

    The active sports industry is highly  competitive,  with competition  mainly
centering  on  product   innovation,   performance   and  styling,   brand  name
recognition, price, marketing and delivery. Competitors in each of the Company's
product lines include  companies  with a greater market share and companies with
greater  brand  recognition  and  financial,  distribution,  marketing and other
resources than the Company.  In  bodyboards,  the Company  competes  principally
against Mattel, Inc. (Morey), and a number of small competitors.  In wakeboards,
the Company competes  principally against HO, Inc.  (Hyperlite).  In snowboards,
the dominant  competitor  is Burton  Industries,  Inc.  There are several  other
companies  with  significant  market  shares  including  K2, Inc.  (K2),  Morrow
Snowboards,  Inc. and Ride, 


                                       32




Inc.,  and  numerous  other   competitors.   There  are  no   technological   or
manufacturing  barriers  to entry  that would  preclude a large ski or  sporting
goods company or any other well-financed  competitor from entering the Company's
markets.  Each of these markets faces  competition from other sports and leisure
activities,  and  sales of sports  and  other  leisure  products  typically  are
affected by changes in consumer  preferences.  See "Risk Factors --  Competition
and Product Innovation."

INTELLECTUAL PROPERTY

In the course of its business,  the Company  employs various  trademarks,  trade
names and service marks,  including its logos,  in the packaging and advertising
of its products. The Company is the owner of 20 registered  trademarks,  as well
as numerous foreign  trademark  registrations and unregistered  trademarks.  The
Company  believes the strength of its service marks,  trademarks and trade names
are of considerable value and importance to its business and intends to continue
to protect and promote them as appropriate.  There can be no assurance, however,
that any of the Company's trademarks are enforceable or are otherwise capable of
protecting the goodwill  associated with them. The loss of any significant  mark
could have a material adverse effect on the Company.

    The  Company  currently  holds 12 United  States  patents and has filed four
patent  applications,  as well as various foreign  counterparts.  Included among
these  patents  are the  Company's  Rainbow  Plank  patent  covering  coloration
technology  used to decorate its boards and its Slick Skins patent  covering the
use of slick skins on the top deck of bodyboards.  Although the Company believes
that such patents have some utility in  maintaining  the  Company's  competitive
position, it does not consider its patents to be material to its business. It is
the  practice of the Company to require its  employees  involved in research and
product  development   activities  to  execute   confidentiality  and  invention
assignment agreements.

     The  Company  does  not  believe  that it is  infringing  any  intellectual
property  rights  of  third  parties,  and  except  as  described  under  "Legal
Proceedings," is not engaged in any intellectual  property  disputes.  See "Risk
Factors -- Limited Protection of Intellectual Property."

EMPLOYEES

    As of March 1, 1997,  the Company  employed 75 full-time  employees  and 235
part-time and seasonal employees,  including five full-time employees in general
and administrative,  20 in sales, marketing and customer service, ten in product
engineering,  research and  development and 40 in  manufacturing.  The Company's
employees are not subject to a collective bargaining agreement,  and the Company
considers its employee  relations to be good. In addition,  the Company  engages
the services of over 100 professional team riders,  most of whom are independent
contractors.

FACILITIES

    The Company's headquarters are located in Hyannis, Massachusetts and consist
of approximately  10,000 square feet of office and general warehouse space. This
facility is used by corporate  management and the customer  service,  accounting
and finance staff. The Company's Oceanside,  California and Madeira,  California
facilities  consist of approximately  35,000 square feet and 42,000 square feet,
respectively,  of leased plant,  warehousing  and office space,  and are used by
corporate marketing, and sales management, manufacturing and research staff. The
Company  manufactures  bodyboards at its  California  facilities.  The Company's
Kirkland, Washington State facility consists of approximately 18,000 square feet
of  leased  plant,  warehousing  and  office  space,  and is used  by  corporate
marketing,  sales management and manufacturing  staff. The Company's  wakeboards
and snowboards are  manufactured at its Washington  State facility.  The Company
also leases  approximately  15,000 square feet of plant and warehousing space in
Lakeland,  Florida. The Company manufactures  bodyboards and accessories at this
facility.  The Company  rents its  headquarters  office and  warehouse  space in
Hyannis as a tenant-at-will.  The Company's other leases expire at various dates
through July 1999 with certain renewal options. The Company believes that if any
of its  leases  were not to be  renewed,  adequate  alternative  space  would be
available. The Company believes that its existing facilities are adequate for at
least its current and near-term future needs.


                                       33



ENVIRONMENTAL AND REGULATORY MATTERS

    The Company's  operations  are subject to Federal,  state and local laws and
regulations relating to the environment,  consumer products,  health and safety,
and other  regulatory  matters.  The Company  believes  that it has obtained all
material permits and that its operations are in substantial  compliance with all
material applicable laws and regulations. See "Risk Factors -- Potential Adverse
Impact of Environmental Regulations."

LEGAL PROCEEDINGS

    The Company is not a party to any  litigation  except as set forth below and
except for non-material litigation incidental to its business.

     One  of  the  Company's  competitors  challenged  the  Company's  trademark
application for the Company's  Liquid Force  trademark for its  wakeboards.  See
"Risk Factors -- Limited Protection of Intellectual Property."

    In August 1996, the Company was one of several named defendants in a product
liability  action for an unspecified  amount of damages arising out of the death
of one of the plaintiffs. The Company believes that such claim is without merit.
The Company has asserted  that it never owned the product  line  involved in the
accident and expects to be dismissed  from the case.  With this  exception,  the
Company has never been a party to any product liability litigation.  The Company
may in the future,  due to the nature of its  products,  become a defendant in a
product  liability  lawsuit for  serious  personal  injuries or death  allegedly
relating to its products.  Product  liability claims may include  allegations of
failure to warn,  design defects or defects in the  manufacturing  process.  The
Company believes,  however,  that injuries resulting from the use of bodyboards,
wakeboards and snowboards, unlike certain other sports such as skiing, virtually
always arise from the  inherent  dangers of the sport  itself,  rather than from
product defects.  The Company believes that it has adequate liability  insurance
for the risks arising in the normal course of its  business,  including  product
liability insurance for all of its products. No assurance can be given, however,
that the  Company  will not be the  subject of claims in excess of its  coverage
limits,  or  that  insurance  will  continue  to be  available  on  commercially
reasonable  terms, or at all. See "Risk Factors -- Product  Liability" and "Risk
Factors -- Limited Protection of Intellectual Property."


                                       34




                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

The  executive  officers and directors of the Company and their ages as of March
1, 1997 are as follows:




                 NAME                    AGE                       POSITION
                 ----                    ---                       --------
                                         
Jon A. Glydon                             49   President, Chief Executive Officer and Director
Brooks R. Herrick                         59   Senior Vice President, Chief Financial Officer and
                                                 Treasurer
Eric S. George                            36   Senior Vice President of Engineering
Steven J. Roth                            48   Chairman of the Board
Gustav A. Christensen(1)(2)               49   Director
Thomas H. Conway                          57   Director
Dr. James L. McKenney (1)(2)              67   Director


- ---------
(1)  Member of Compensation Committee.

(2)  Member of Audit Committee.

     JON A.  GLYDON  has been  the  President,  Chief  Executive  Officer  and a
director of the  Company  since its  organization  in 1993.  Prior to that,  Mr.
Glydon was  President of PI, Inc., a foam  manufacturing  and consumer  products
company,  for more than two years. The Company purchased its bodyboard  business
from PI, Inc. in 1993.  Mr.  Glydon has more than twenty years of marketing  and
manufacturing experience in the consumer products industry.

    BROOKS R. HERRICK joined the Company in March 1997 as Senior Vice President,
Chief Financial  Officer and Treasurer.  From 1993 to 1996, Mr. Herrick was Vice
President -- Finance and Corporate  Controller of Amtrol,  Inc., a  manufacturer
and marketer of flow and expansion control technology. From 1989 to 1993, he was
the Director of Internal Audit of Damon  Corporation,  which  operates  clinical
laboratories.

    ERIC S. GEORGE joined the Company in 1995 as Vice  President of  Engineering
and in March 1997 was  promoted to Senior Vice  President of  Engineering.  From
1994 to 1995, he was Vice  President of Operations of Next  Generation  Films, a
manufacturer of coextruded polyethylene films. From 1989 to 1994, Mr. George was
a  manufacturing  manager  for  Beresford  Packaging,  a  polyethylene  film bag
manufacturing  company.  Mr. George has 15 years of experience in  manufacturing
management.

     STEVEN J. ROTH has been a director of the Company  since its  organization.
Mr. Roth has been a general partner of CR Management Associates, L.P., a private
equity  investment firm and the Company's  founding  stockholder,  for more than
five years.  Mr. Roth has been involved in the venture capital industry for more
than 13 years.

     GUSTAV A.  CHRISTENSEN  joined  the Board of  Directors  of the  Company in
February  1997.  Mr.  Christensen  has been  Chairman of the Board of Alpha-Beta
Technologies, Inc., a biotechnology firm, since August 1991.


                                       35



    THOMAS H. CONWAY has been a director of the Company since its  organization.
Mr.  Conway has been a general  partner of CR  Management  Associates,  L.P.,  a
private equity investment firm and the Company's founding stockholder,  for more
than five  years.  For more than 15  years,  Mr.  Conway  has been  involved  in
corporate turnaround activities, including as President, Chief Executive Officer
and a director of  Xyvision,  Inc., a text  processing  software  company,  from
August 1991 to October 1996.

     DR.  JAMES L.  MCKENNEY  joined the Board of  Directors  of the  Company in
February  1997.  Dr.  McKenney  is the  John G.  McLean  Professor  of  Business
Administration (Emeritus) at the Harvard Business School, and has been a faculty
member of the  Harvard  Business  School  since  1960.  He is also a director of
Xyvision, Inc.

     Executive  officers of the Company are elected by the Board of Directors on
an annual basis and serve until their successors are duly elected and qualified.
There  are no  family  relationships  among  any of the  executive  officers  or
directors of the Company.

    Upon the closing of the Offering,  the Company's  Board of Directors will be
divided into three classes,  with the members of each class of directors serving
for staggered  three-year terms. Mr.  Christensen and Dr. McKenney will serve in
the class the term of which expires in 1998;  Mr. Glydon will serve in the class
the term of which expires in 1999; and Messrs. Conway and Roth will serve in the
class the term of which expires in 2000. Upon the expiration of the term of each
class of directors, directors comprising such class of directors will be elected
for a three-year term at the next succeeding annual meeting of stockholders.

COMPENSATION COMMITTEE -- INTERLOCKS AND INSIDER PARTICIPATION

    Prior to February 1997, the Company did not have a Compensation Committee of
the Board of Directors.  In February 1997, the Board of Directors  established a
Compensation Committee which consists of Mr. Christensen and Dr. McKenney,  both
of whom are non-employee directors.

DIRECTOR COMMITTEES AND COMPENSATION

    Committees.  The  Audit  Committee  consists  of  Mr.  Christensen  and  Dr.
McKenney.  The  Audit  Committee  will  review  with the  Company's  independent
auditors  the scope and timing of their audit  services  and any other  services
they are asked to  perform,  the  auditor's  report on the  Company's  financial
statements  following  completion of their audit and the Company's  policies and
procedures  with  respect to internal  accounting  and  financial  controls.  In
addition,  the Audit Committee will make annual  recommendations to the Board of
Directors for the appointment of independent auditors for the ensuing year.

     The Compensation  Committee  consists of Mr.  Christensen and Dr. McKenney.
The  Compensation  Committee  will  review and  evaluate  the  compensation  and
benefits of all officers of the Company,  review general policy matters relating
to   compensation   and   benefits  of   employees   of  the  Company  and  make
recommendations  concerning  these  matters  to  the  Board  of  Directors.  The
Compensation  Committee also will administer the Company's 1997 Equity Incentive
Plan. See " -- Equity Plans."

Director  Compensation.  Directors  who are not  employees of the Company  (also
referred  to  as  "outside   directors"),   who  currently  consist  of  Messrs.
Christensen, Conway, McKenney and Roth, receive an annual retainer of $2,000 and
fees of $500 per day for  attending  regular  meetings of the Board of Directors
and $250 per day for participating in meetings of the Board of Directors held by
means of  conference  telephone  and for  participating  in certain  meetings of
committees  of the  Board  of  Directors.  Payment  of  director  fees  is  made
quarterly.  Directors are also reimbursed for reasonable  out-of-pocket expenses
incurred in attending such meetings.

     The  Company  is  a  party  to  a  management   consulting  agreement  (the
"Consulting  Agreement") with CR Management  Associates,  L.P. ("CRM").  Messrs.
Conway and Roth,  directors of the Company, are principals of CRM. During fiscal
1996,  the Company paid CRM an aggregate of $180,000  pursuant to the Consulting
Agreement. See "Certain Transactions."


                                       36



    1997  Non-Employee  Directors  Stock Option Plan.  The Company has adopted a
directors  stock option plan (the  "Directors  Plan")  providing  for the annual
grant of stock options to purchase shares of Common Stock to outside  directors.
A total of 150,000  shares of Common Stock have been reserved for issuance under
the Directors Plan.

    Under the Directors Plan, each eligible director has been or will be granted
an option to  purchase  15,000  shares  of  Common  Stock  upon the later of the
adoption  of the plan or the  director's  first  appointment  or election to the
Board of  Directors.  Each such  option  granted  prior to the date of the final
prospectus for the Offering will be deemed to be granted simultaneously with the
execution of the  underwriting  agreement for the Offering at an exercise  price
equal to the initial public  offering  price.  When and if the initial option is
fully vested after a five-year vesting period,  options to purchase 3,000 shares
of Common Stock will be granted on the date of the Company's next annual meeting
of stockholders following the final vesting date of the initial option, provided
that such director's service as a director will continue after such meeting.

    The exercise price of options  granted under the Directors Plan will be 100%
of the fair market value per share of the Common Stock on the date the option is
granted.  Options  initially  granted to each director  under the Directors Plan
will become  exercisable  at the rate of 20% of the shares subject to the option
on the first  through  fifth  anniversaries  of the date of grant of the initial
option. Options granted after the initial five-year vesting period will be fully
vested upon grant. The options will expire on the tenth anniversary of the grant
date.  If an optionee  ceases to be a director  of the Company  after his or her
option  becomes  exercisable,  the option will remain  exercisable in accordance
with its terms.  If an  optionee  ceases to be a director of the Company for any
reason prior to the time his or her option becomes fully exercisable, the option
will  terminate  with  respect  to the shares as to which the option is not then
exercisable.

EXECUTIVE COMPENSATION

    Summary Compensation. The following table sets forth the compensation earned
by the Company's Chief Executive Officer for services rendered in all capacities
to the  Company  in fiscal  1996.  No other  executive  officer  of the  Company
received salary and bonus of $100,000 or more for fiscal 1996.

                        SUMMARY COMPENSATION TABLE



                                                                       LONG-TERM
                                         ANNUAL COMPENSATION(1)      COMPENSATION(1)
                                         -------------------         ------------
                                                                      SECURITIES
                                                                      UNDERLYING      ALL OTHER
      NAME AND PRINCIPAL POSITION         SALARY($)     BONUS($)      OPTIONS(2)    COMPENSATION($)
      ---------------------------         ---------     --------      -------      ---------------
                                                                           
Jon A. Glydon ........................     $125,000     $10,000         104,444              0
  President, Chief Executive Officer
  and Director


- ----------
(1)  In accordance with the rules of the Securities and Exchange Commission, the
     compensation  set forth in the table does not include  medical,  group life
     insurance or other benefits  which are available to all salaried  employees
     of the Company,  and certain perquisites and other benefits,  securities or
     property  which do not exceed the lesser of $50,000 or 10% of the  person's
     salary and bonus shown in the table.

(2)  The  Company  did not make any  restricted  stock  awards,  grant any stock
     appreciation  rights or make any long-term incentive payments during fiscal
     1996 to its executive officers. Subsequent to October 31, 1996, Mr. Glydon,
     in  connection  with a Management  Equity  Reorganization  Plan dated as of
     October 31, 1996, was permitted to purchase  156,666 shares of Common Stock
     at a nominal  purchase price, and was granted an option to purchase 104,444
     shares of Common Stock at a nominal exercise price per share. The option is
     shown in the table for clarity of presentation.

(3)  Mr. Herrick,  who joined the Company in March 1997, would be among the four
     most highly  compensated  individuals  had he been with the Company  during
     fiscal 1996. Mr. Herrick's base salary is $125,000.


                                       37




    Option Grants. The following table provides information concerning grants of
stock  options  made during  fiscal 1996 by the Company to the  Company's  Chief
Executive Officer:

                     OPTION GRANTS IN LAST FISCAL YEAR



                                                                                          
                                                 INDIVIDUAL GRANTS                          POTENTIAL REALIZABLE  
                               ----------------------------------------------------------        VALUE AT        
                                                  PERCENT OF                                   ASSUMED ANNUAL     
                                 NUMBER OF       TOTAL OPTIONS                                 RATES OF STOCK     
                                 SECURITIES       GRANTED TO     EXERCISE OR                 PRICE APPRECIATION   
                                 UNDERLYING      EMPLOYEES IN    BASE PRICE    EXPIRATION      FOR OPTION TERM(2)       
            NAME              OPTIONS GRANTED     FISCAL YEAR    $/SHARE(1)       DATE        5%($)      10%($)
            ----              ---------------     -----------    -------          ----        -----      ------
                                                                                       
JON A. GLYDON                     104,444             55%           $.01        1/31/02       $289       $638




- ----------
(1)  All options were  granted at not less than fair market value as  determined
     by  the  Board  of  Directors  of the  Company  as of the  date  of  grant.
     Subsequent to October 31, 1996, Mr. Glydon, in connection with a Management
     Equity  Reorganization  Plan dated as of October 31, 1996, was permitted to
     purchase  156,666 shares of Common Stock at a nominal  purchase price,  and
     was  granted  an option to  purchase  104,444  shares of Common  Stock at a
     nominal  exercise  price per share.  The options are shown in the table for
     clarity of presentation.

(2)  Amounts reported in this column represent  hypothetical  values that may be
     realized upon exercise of the options  immediately  prior to the expiration
     of their term,  assuming the specified  compounded rates of appreciation of
     the Company's Common Stock over the term of the options.  These numbers are
     calculated  based on  rules  promulgated  by the  Securities  and  Exchange
     Commission.  Actual  gains,  if any, on stock option  exercises  and Common
     Stock  holdings are  dependent on the time of such  exercise and the future
     performance of the Company's Common Stock.

(3)  Mr. Herrick, who joined the Company in March 1997, was granted an option to
     purchase  16,846  shares of Common Stock at an exercise  price per share of
     $8.00.

    Option  Exercises and  Unexercised  Option  Holdings.  The  following  table
provides information  regarding unexercised stock options held as of October 31,
1996 by the Company's Chief Executive Officer.  Such person did not exercise any
stock options in fiscal 1996.

                       FISCAL YEAR-END OPTION VALUES



                                            SHARES OF COMMON STOCK         VALUE OF UNEXERCISED
                                            UNDERLYING UNEXERCISED             IN-THE-MONEY
                                             OPTIONS AT YEAR-END(1)        OPTIONS AT YEAR-END(2)
                                             ----------------------        -------------------
                 NAME                    EXERCISABLE   UNEXERCISABLE   EXERCISABLE    UNEXERCISABLE
                 ----                    -----------   -------------   -----------    -------------
                                                                      
JON A. GLYDON                                  --         104,444            --        1,042,352




- -------------
(1)  Subsequent To October 31, 1996, Mr. Glydon, In Connection With A Management
     Equity  Reorganization  Plan Dated As Of October 31, 1996, Was Permitted To
     Purchase  156,666 Shares Of Common Stock At A Nominal  Purchase Price,  And
     Was  Granted  An Option To  Purchase  104,444  Shares Of Common  Stock At A
     Nominal  Exercise  Price Per Share.  The Options Are Shown In The Table For
     Clarity Of Presentation.

(2)  There Was No Public  Trading  Market For The Common Stock As Of October 31,
     1996.  Accordingly,  These Values Have Been  Calculated  On The Basis Of An
     Assumed  Initial  Public  Offering  Price Of  $10.00  Per  Share,  Less The
     Applicable Exercise Price.

                                       38




EQUITY PLANS

    Management  Incentive Program.  The Company Management Incentive Program was
established  in 1993 for the benefit of employees  designated to  participate in
the program.  The program was  terminated  as of October 31, 1996,  as described
below.

    Under the cash incentive portion of this program, an aggregate of 25% of the
Company's net income was distributable to employee  participants in the program.
Under a "phantom  stock" portion of this program,  upon the sale of the business
of the Company to an unaffiliated  third party, the employee  participants  were
entitled to receive an  aggregate  of up to 25% of the net proceeds of sale that
are  available  for  distribution  to  the  stockholders  of the  Company  after
deducting  a return to all  stockholders  of their  invested  capital  (debt and
equity) plus a 10% compounded return thereon. A total of 25 points was allocable
under the phantom stock portion of the program. Upon the adoption of the program
in 1993, an aggregate of 5.0 phantom stock points were allocated to six employee
participants for each year of service with the Company, including 4.0 points per
year allocated to Mr. Glydon.  Additional point allocations were made to a total
of 18 employee  participants  after the initial point allocation.  As of October
31, 1996, a total of 25 points had been allocated  pursuant to the program.  The
program  provided  that  in the  event  of an  initial  public  offering  of the
Company's  Common  Stock,  the Board of Directors  was entitled to terminate the
program and substitute an equity program on terms deemed  equitable by the Board
of  Directors.  As  of  October  31,  1996,  pursuant  to  a  Management  Equity
Reorganization  Plan,  the  program was  terminated,  and each  participant  was
permitted to purchase,  at a nominal price, shares of Common Stock corresponding
to the participant's  vested phantom equity percentage in the Company,  and each
participant  received a stock  option,  at a nominal  exercise  price per share,
corresponding  to the  participant's  unvested  phantom equity  percentage.  Mr.
Glydon purchased 156,666 shares, and 11 other employee participants purchased an
aggregate of 73,110  shares.  In addition,  Mr.  Glydon was granted an option to
purchase 104,444 shares of Common Stock, and 18 other employee participants were
granted  stock  options to purchase an aggregate of 86,924  shares.  The options
vest in accordance with the vesting  schedule of the 1993  Management  Incentive
Program.

    1997 Equity  Incentive  Plan. The Company's 1997 Equity  Incentive Plan (the
"1997 Plan") was adopted by the Board of Directors and approved by the Company's
stockholders  in February  1997.  The 1997 Plan  provides  for the issuance of a
maximum of 450,000  shares of Common Stock pursuant to the grant to employees of
"incentive  stock options"  within the meaning of the Internal  Revenue Code and
the grant of non-qualified stock options,  stock awards or opportunities to make
direct  purchases of stock in the Company to employees,  consultants,  directors
and officers of the Company.

    The 1997 Plan is administered by the Compensation  Committee of the Board of
Directors.  Subject  to  the  provisions  of the  1997  Plan,  the  Compensation
Committee  has the  authority to select the optionees and determine the terms of
the options granted, including: (i) the number of shares subject to each option,
(ii) when the option becomes exercisable, (iii) the exercise price of the option
(which in the case of an incentive  stock option  cannot be less than the market
price of the Common  Stock as of the date of grant),  (iv) the  duration  of the
option and (v) the time,  manner and form of payment upon exercise of an option.
An option is not transferable by the optionholder  except by will or by the laws
of descent and  distribution.  Generally,  no incentive stock option plan may be
exercised more than 90 days following termination of employment. However, in the
event that termination is due to death or disibility,  the option is exercisable
for a maximum of 180 days after such termination.

    No options have been granted to date under the 1997 Plan.

401(K) PLAN

    The Company maintains a 401(k) retirement  savings plan (the "401(k) Plan").
All  employees  of the  Company who have worked at the Company for more than one
year and are over 21 years old are eligible to  participate  in the 401(k) Plan.
The 401(k) Plan provides that each  participant  may contribute a portion of his
or her pre-tax  compensation (up to 15% and to a statutorily  prescribed  annual
limit) to the 401(k) Plan. The percentage  elected by certain highly compensated
participants may be required to be lower. All amounts  contributed to the 401(k)
Plan by employee  participants  and  earnings on these  contributions  are fully
vested at all times.  The Company,  at its  discretion,  may  contribute  to the
401(k) Plan. Such Company contributions become fully vested upon a participant's
completion of six years of service.  The Company has never made a  discretionary
contribution.


                                       39



                              CERTAIN TRANSACTIONS

    Consulting  Agreement with CR Management  Associates,  L.P. The Company is a
party to a  Consulting  Agreement,  dated  July  19,  1993,  with CR  Management
Associates,  L.P. ("CRM"), a management  consulting firm. CRM is an affiliate of
SSPR, L.P., the Company's principal  stockholder,  and Messrs.  Conway and Roth,
directors of the Company,  are  principals of CRM.  Pursuant to the terms of the
Consulting  Agreement,  CRM has  provided,  and continues to provide the Company
with, various  management   consulting  services.   During  1996,  CRM  provided
assistance in strategic planning;  sales and marketing; new product development;
acquisition strategy, prospect evaluation and implementation; financial planning
and budgeting;  and sourcing new credit facilities.  CRM has advised the Company
that it estimates  that it provided  more than two  person-years  of  assistance
during  1996.  The fee  payable  by the  Company  to CRM  under  the  Consulting
Agreement  is $15,000 per month plus 1% of  consolidated  net sales in excess of
$12,000,000  per year.  Following  the closing of the Offering,  the  Consulting
Agreement  provides  that the  annual  fee shall be capped  at  $300,000  with a
five-year term. The Consulting Agreement may be amended or modified, or extended
at the end of its term,  only with the  approval  of a majority  of the  outside
directors of the Company who are not  affiliated  with CRM. In exchange for this
amendment,  the Company will issue 109,500  shares of Common Stock to CRM at the
closing of the Offering.

     Indebtedness  to  SSPR,   L.P.  SSPR,  L.P.  is  the  Company's   principal
stockholder and provided the Company's  initial capital,  consisting of $150,000
in equity and  subordinated  debt in the  amount of $1.35  million.  SSPR,  L.P.
subsequently  advanced an aggregate of $2.6 million in  subordinated  debt.  The
subordinated notes are payable on demand, with interest at 10% per year, and are
subordinated to senior debt, as defined.  In March 1997,  SSPR,  L.P.  converted
$1.75  million  principal  amount  into  218,750  shares  of Common  Stock.  The
remaining  principal  and interest  owing under the  subordinated  notes will be
repaid from the proceeds of the Offering.

     Equity Issuances to Management and Certain Directors. Subsequent to the end
of its 1996 fiscal year,  the Company  issued shares of Common Stock and options
to purchase  Common Stock to Mr.  Glydon  pursuant to the  Company's  Management
Equity  Reorganization  Plan,  and to Messrs.  Conway and Roth  pursuant  to the
Company's 1997  Non-Employee  Directors  Stock Option Plan.  See  "Management --
Director Committees and Compensation" and "Management -- Equity Plans."


                                       40



                             PRINCIPAL STOCKHOLDERS

    The following  table sets forth  certain  information  regarding  beneficial
ownership of the Company's  Common Stock as of March 31, 1997 (i) by each person
or  entity  known  by  the  Company  to own  beneficially  more  than  5% of the
outstanding shares of Common Stock, (ii) by each director of the Company,  (iii)
by the Company's chief executive officer and (iv) by all directors and executive
officers of the Company as a group.  Unless  otherwise  indicated  below, to the
knowledge of the Company, each person or entity listed below has sole voting and
investment  power over the shares of Common Stock shown as  beneficially  owned,
except to the  extent  authority  is shared by  spouses  under  applicable  law.



 

                                                                                              PERCENT
                                                                                          BENEFICIALLY OWNED(1)
                                                                                          ---------------------
                                                                      NUMBER OF SHARES    PRIOR TO       AFTER
                         NAME AND ADDRESS                            BENEFICIALLY OWNED   OFFERING     OFFERING
                         ----------------                            ------------------   --------     --------
                                                                                                 
SSPR, L.P.                                                               1,482,181          86.6%         46.4%
  c/o CR Management Associates, L.P.
  92 Hayden Avenue
  Lexington, Massachusetts 02173
Jackson National Life Insurance Company(2)                                 187,175           9.9           6.9
   c/o PPM America, Inc.
  225 W. Wacker Drive
  Chicago, Illinois 60606
Jon A. Glydon (3)                                                          156,666           9.2           4.9
Gustav A. Christensen (4)                                                     --             --           --
Thomas H. Conway  (4)(5)                                                 1,482,181          86.6          49.8
Dr. James J. McKenney (4)                                                     --             --           --
Steven J. Roth  (4)(6)                                                   1,482,181          86.6          49.8
All executive officers and directors as a group (7 persons) (7)          1,638,847          95.7          54.7


(1)  The  number  of  shares of Common  Stock  deemed  outstanding  prior to the
     Offering  consists of 1,711,957  shares of Common Stock  outstanding  as of
     March 31, 1997.  The number of shares of Common  Stock  deemed  outstanding
     after the Offering includes an additional  1,375,000 shares of Common Stock
     which are being offered for sale by the Company in the Offering and 109,500
     shares which are being issued to CR Management Associates, L.P. ("CRM"), an
     affiliate of SSPR,  L.P., in connection  with a reduction of the consulting
     fee currently  being charged to the Company by CRM, or a total of 3,196,457
     shares. The number of shares deemed outstanding after the Offering does not
     include  any  employee or director  stock  options or the  Representatives'
     Warrants,  none of which are exercisable  within 60 days of March 31, 1997.
     The number of shares deemed outstanding does not include the 187,175 shares
     issuable upon exercise of warrants held by Jackson  National Life Insurance
     Company ("JNL") or the 50,000 shares issuable upon exercise of a warrant to
     be issued to JNL upon the closing of the Offering,  except as noted in note
      below.

(2)  Shares used to  calculate  the  percentage  of the  Company's  Common Stock
     beneficially  owned by JNL include  187,185 shares of Common Stock issuable
     upon  exercise of a warrant  held by JNL,  and,  after the  Offering,  also
     include  50,000 shares  issuable upon exercise of a warrant being issued to
     JNL upon the closing of the Offering.

(3)  Does not include 104,444 shares issuable upon exercise of an unvested stock
     option.

(4)  Does not include  shares  subject to an unvested  option  granted under the
     1997 Non-Employee Directors Stock Option Plan.

(5)  Consists,  prior to the Offering,  solely of the shares held by SSPR, L.P.,
     of which Mr. Conway is a general  partner and may be deemed to share voting
     and investment  power.  Mr. Conway disclaims  beneficial  ownership of such
     shares.  Shares used to calculate the  percentage  of the Company's  Common
     Stock  beneficially  owned after the Offering  include 109,500 shares being
     issued to CRM upon the  closing of the  Offering;  Mr.  Conway is a general
     partner of CRM and may be deemed to share voting and investment  power with
     respect to such shares. Mr. Conway disclaims  beneficial  ownership of such
     shares.

(6)  Consists,  prior to the Offering,  solely of the shares held by SSPR, L.P.,
     of which Mr. Roth is a general  partner  and may be deemed to share  voting
     and  investment  power.  Mr. Roth  disclaims  beneficial  ownership of such
     shares.  Shares used to calculate the  percentage  of the Company's  Common
     Stock  beneficially  owned after the Offering  include 109,500 shares being
     issued  to CRM upon the  closing  of the  Offering;  Mr.  Roth is a general
     partner of CRM and may be deemed to share voting and investment  power with
     respect to such shares.  Mr. Roth  disclaims  beneficial  ownership of such
     shares.

(7)  See preceding footnotes.


                                       41



                          DESCRIPTION OF CAPITAL STOCK

    Effective  upon the  closing  of the  Offering  and the  filing of  Restated
Articles of Organization (the "Restated Articles"), the authorized capital stock
of the Company will consist of 15,000,000 shares of Common Stock, $.01 par value
per share, and 500,000 shares of preferred stock,  $.01 par value per share (the
"Preferred Stock").

COMMON STOCK

    As  of  March  31,  1997,  there  were  1,711,957  shares  of  Common  Stock
outstanding  (giving  effect  to  the  Stock  Splits),  held  of  record  by  13
stockholders.  Based upon the number of shares  outstanding  as of that date and
giving  effect to the issuance of the  1,375,000  shares of Common Stock offered
hereby and the 109,500 shares to be issued to CRM (see "Certain  Transactions"),
there will be 3,196,457  shares of Common Stock  outstanding upon the closing of
the Offering.

    Holders of Common  Stock are entitled to one vote for each share held on all
matters  submitted to a vote of stockholders  and do not have cumulative  voting
rights.  Accordingly,  holders  of a  majority  of the  shares of  Common  Stock
entitled to vote in any  election of  directors  may elect all of the  directors
standing for election.  Holders of Common Stock are entitled to receive  ratably
such  dividends,  if any, as may be declared  by the Board of  Directors  out of
funds legally available therefor, subject to any preferential dividend rights of
outstanding Preferred Stock. Upon the liquidation,  dissolution or winding up of
the Company, the holders of Common Stock are entitled to receive ratably the net
assets  of the  Company  available  after  the  payment  of all  debts and other
liabilities and subject to the prior rights of any outstanding  Preferred Stock.
Holders of the Common  Stock have no  preemptive,  subscription,  redemption  or
conversion  rights.  The outstanding  shares of Common Stock are, and the shares
offered by the Company in the Offering will be, when issued and paid for,  fully
paid and  nonassessable.  The rights,  preferences  and privileges of holders of
Common Stock are subject to, and may be adversely affected by, the rights of the
holders  of shares of any  series  of  Preferred  Stock  which the  Company  may
designate  and issue in the  future.  There are no  shares  of  Preferred  Stock
outstanding.

PREFERRED STOCK

    Upon the closing of the Offering, the Board of Directors will be authorized,
subject to certain  limitations  prescribed by law, without further  stockholder
approval,  to issue from time to time up to an  aggregate  of 500,000  shares of
Preferred  Stock in one or more  series  and to fix or alter  the  designations,
preferences,  rights and any qualifications,  limitations or restrictions of the
shares of each such series  thereof,  including  the dividend  rights,  dividend
rates,  conversion rights, voting rights, terms of redemption (including sinking
fund provisions),  redemption price or prices,  liquidation  preferences and the
number of shares  constituting  any series or designations  of such series.  The
issuance  of  Preferred  Stock may have the  effect of  delaying,  deferring  or
preventing a change of control of the Company.  The Company has no present plans
to issue any shares of Preferred Stock.

WARRANTS

    In   connection   with  the   Offering,   the  Company  will  issue  to  the
Representatives warrants to purchase a number of shares of Common Stock equal to
ten percent  (10%) of the number of shares being  offered  hereby at an exercise
price of 150% of the initial  offering price. In addition,  the Company's senior
lender,  Jackson  National Life Insurance  Company  ("JNL"),  is the holder of a
warrant to purchase  187,175  shares of Common Stock,  and at the closing of the
Offering  will be issued a warrant to purchase an  additional  50,000  shares of
Common  Stock,  each with an exercise  price equal to 90% of the initial  public
offering price.

REGISTRATION RIGHTS

    The Company,  SSPR,  L.P.  ("SSPR"),  CRM,  Mr.  Glydon and JNL (the "Rights
Holders") are parties to a  Registration  Rights  Agreement,  pursuant to which,
upon the request of the Rights Holders, the Company will use its best efforts to
effect the registration  under the applicable  federal and state 


                                       42




securities  laws of any of the  shares of Common  Stock held by them for sale in
accordance with their intended method of disposition thereof, and will take such
other  actions  as  may be  necessary  to  permit  the  sale  thereof  in  other
jurisdictions,  subject to certain  limitations  specified  in the  Registration
Rights  Agreement.  The Rights Holders will also have the right,  which they may
exercise  at any time and from time-to-time,  to  include  the  shares of Common
Stock held by it in certain other  registrations of common equity  securities of
the Company initiated by the Company on its own behalf or on behalf of its other
stockholders. The Company will agree to pay all out-of-pocket costs and expenses
(other than  underwriters'  discounts  and  commissions  and transfer  taxes) in
connection with each such registration.  The Registration  Rights Agreement will
contain indemnification and contribution  provisions:  (i) by the Rights Holders
for the benefit of the Company and related persons;  and (ii) by the Company for
the  benefit of the Rights  Holders  and the other  persons  entitled  to effect
registrations of Common Stock pursuant to its terms and related persons.

MASSACHUSETTS LAW AND CERTAIN PROVISIONS OF THE COMPANY'S RESTATED ARTICLES OF 
ORGANIZATION AND BY-LAWS

    Following the Offering,  the Company expects that it will have more than 200
stockholders,  thus  making it  subject  to  Chapter  110F of the  Massachusetts
General  Laws,  an  anti-takeover  law. In  general,  this  statute  prohibits a
publicly-held   Massachusetts   corporation   from   engaging   in  a  "business
combination" with an "interested  stockholder" for a period of three years after
the  date  of  the  transaction  in  which  the  person  becomes  an  interested
stockholder,  unless (i) the interested  stockholder obtains the approval of the
Board of  Directors  prior  to  becoming  an  interested  stockholder,  (ii) the
interested  stockholder  acquires  90% of the  outstanding  voting  stock of the
corporation  (excluding shares held by certain affiliates of the corporation) at
the time it becomes an interested stockholder, or (iii) the business combination
is approved by both the Board of Directors  and the holders of two-thirds of the
outstanding  voting  stock  of the  corporation  (excluding  shares  held by the
interested  stockholder).  An "interested stockholder" is a person who, together
with  affiliates  and  associates,  owns (or at any time  within the prior three
years did own) 5% or more of the outstanding voting stock of the corporation.  A
"business  combination"  includes a merger,  a stock or asset sale,  and certain
other   transactions   resulting  in  a  financial  benefit  to  the  interested
stockholder.

    Massachusetts General Laws Chapter 156B, Section 50A generally requires that
publicly-held  Massachusetts  corporations  have a classified board of directors
consisting  of three  classes as nearly  equal in size as  possible,  unless the
corporation elects to opt out of the statute's coverage.  The Company's Restated
By-Laws,  as amended (the "Restated  By-Laws"),  contain  provisions  which give
effect to Section 50A. See "Management -- Executive Officers and Directors."

    The Company's  Restated  By-Laws  include a provision  excluding the Company
from the  applicability  of  Massachusetts  General Laws Chapter 110D,  entitled
"Regulation of Control Share  Acquisitions."  In general,  this statute provides
that any  stockholder of a corporation  subject to this statute who acquires 20%
or more of the outstanding voting stock of a corporation may not vote such stock
unless the stockholders of the corporation so authorize.  The Board of Directors
may amend the Company's  Restated  By-Laws at any time to subject the Company to
this statute prospectively.

    The Restated  By-Laws  require that  nominations  for the Board of Directors
made by a  stockholder  comply with  certain  notice  procedures.  A notice by a
stockholder of a planned  nomination must be given not less than 60 and not more
than 90 days prior to a scheduled  meeting,  provided that if less than 70 days'
notice is given of the date of the  meeting,  a  stockholder  will have ten days
within which to give such notice.  The  stockholder's  notice of nomination must
include  particular  information  about the  stockholder,  the  nominee  and any
beneficial owner on whose behalf the nomination is made. The Company may require
any proposed  nominee to provide such  additional  information  as is reasonably
required to determine the eligibility of the proposed nominee.

    The Restated  By-Laws also  require that a  stockholder  seeking to have any
business  conducted at a meeting of stockholders  give notice to the Company not
less than 60 and not more than 90 days prior to the scheduled meeting,  provided
in certain circumstances that a ten-day notice rule applies. The notice from the
stockholder must describe the proposed business to be brought before the meeting
and

                                       43



include  information about the stockholder  making the proposal,  any beneficial
owner on whose behalf the proposal is made, and any other  stockholder  known to
be supporting the proposal.  The Restated  By-Laws require the Company to call a
special stockholders meeting at the request of stockholders holding at least 75%
of the voting power of the Company.

    The Restated  Bylaws  provide that the directors and officers of the Company
shall  be  indemnified  by the  Company  to the  fullest  extent  authorized  by
Massachusetts law, as it now exists or may in the future be amended, against all
expenses and liabilities  reasonably  incurred in connection with service for or
on behalf of the Company.  In addition,  the Restated  Articles provide that the
directors of the Company will not be personally  liable for monetary  damages to
the  Company for  breaches of their  fiduciary  duty as  directors,  unless they
violated their duty of loyalty to the Company or its stockholders,  acted in bad
faith, knowingly or intentionally violated the law, authorized illegal dividends
or  redemptions  or derived an improper  personal  benefit  from their action as
directors.

    The Restated  Articles provide that any amendment to the Restated  Articles,
the  sale,  lease  or  exchange  of all or  substantially  all of the  Company's
property and assets,  or the merger or consolidation of the Company into or with
any other  corporation  may be  authorized  by the  approval of the holders of a
majority of the shares of each class of stock  entitled to vote thereon,  rather
than  by  two-thirds  as  otherwise  provided  by  statute,  provided  that  the
transactions  have been  authorized by a majority of the members of the Board of
Directors  and  the  requirements  of any  other  applicable  provisions  of the
Restated Articles have been met.

    In addition,  the  Restated  Articles  provide that shares of the  Company's
Preferred  Stock may be issued in the future  without  stockholder  approval and
upon  such  terms  and  conditions,  and  having  such  rights,  privileges  and
preferences,  as the Board of  Directors  may  determine.  See  "Description  of
Capital Stock -- Preferred Stock".

TRANSFER AGENT AND REGISTRAR

    The transfer  agent and  registrar  for the Common  Stock is American  Stock
Transfer & Trust Company.

                                       44



                         SHARES ELIGIBLE FOR FUTURE SALE

    Upon the closing of the Offering,  the Company will have 3,196,457 shares of
Common Stock  outstanding.  Of these shares,  the  1,375,000  shares sold in the
Offering will be freely  tradable  without  restriction or further  registration
under the Securities  Act,  except that any shares  purchased by "affiliates" of
the  Company,  as that  term is  defined  in Rule 144  ("Rule  144")  under  the
Securities Act ("Affiliates"), may generally only be sold in compliance with the
limitations of Rule 144 described below.

SALES OF RESTRICTED SHARES

    The  remaining  1,821,457  shares of Common  Stock  are  deemed  "Restricted
Shares" under Rule 144. All of the  Restricted  Shares will become  eligible for
sale in the  public  market  in  accordance  with Rule 144 or Rule 701 under the
Securities Act beginning 90 days after the date hereof;  all of these shares are
subject  to  Lock-up  Agreements.  In  addition,  SSPR has the right to have its
Restricted  Shares  registered  by  the  Company  under  the  Securities  Act as
described below.

In general,  under Rule 144 as currently in effect,  a person (or persons  whose
shares are  aggregated),  including an  Affiliate,  who has  beneficially  owned
Restricted  Shares  for at  least  one year is  entitled  to  sell,  within  any
three-month  period, a number of such shares that does not exceed the greater of
(i) one percent of the then  outstanding  shares of Common Stock  (approximately
31,965 shares immediately after the Offering) or (ii) the average weekly trading
volume  in the  Common  Stock in the  Nasdaq  National  Market  during  the four
calendar  weeks  preceding  the date on which  notice of such sale is filed.  In
addition,  under Rule 144(k),  a person who is not an Affiliate and has not been
an  Affiliate  for  at  least  three  months  prior  to the  sale  and  who  has
beneficially  owned  Restricted  Shares for at least two years may  resell  such
shares without  compliance with the foregoing  requirements.  In meeting the one
and two year holding periods  described above, a holder of Restricted Shares can
include the holding periods of a prior owner who was not an Affiliate.

    Rule 701 under the  Securities  Act provides that the shares of Common Stock
acquired  on the  exercise  of  currently  outstanding  options may be resold by
persons,  other  than  Affiliates,  beginning  90 days  after  the  date of this
prospectus,  subject only to the manner of sale  provisions  of Rule 144, and by
Affiliates,  beginning 90 days after the date of this prospectus, subject to all
of the provisions of Rule 144 other than the minimum holding period.

OPTIONS AND WARRANTS

    As of the  closing of the  Offering,  options to purchase a total of 268,214
shares of Common Stock will be  outstanding  and held by employees and directors
of the Company. In addition, as of such date, JNL will hold warrants to purchase
237,175  shares of Common  Stock.  All of the shares  issuable  pursuant to such
options and warrants are subject to Lock-up Agreements.

    The Company intends to file one or more registration  statements on Form S-8
under the  Securities  Act to  register  all shares of Common  Stock  subject to
outstanding  employee  stock options and Common Stock  issuable  pursuant to the
Company's stock option plans that do not qualify for an exemption under Rule 701
from the registration requirements of the Securities Act. The Company expects to
file  these  registration  statements  shortly  following  the  closing  of  the
Offering, and such registration statements are expected to become effective upon
filing.  Shares  covered by these  registration  statements  will  thereupon  be
eligible for sale in the public markets, subject to the Lock-up Agreements.

LOCK-UP AGREEMENTS

     All of the Company's  stockholders,  optionholders and warrantholders  have
agreed,  pursuant to the  Lock-up  Agreements,  that they will not,  directly or
indirectly,  offer,  sell, offer to sell,  contract to sell, grant any option to
purchase or otherwise sell or dispose of (or announce any offer,  sale, offer of
sale,  contract  of sale,  grant of any option to  purchase or any other sale or
disposition) any shares of Common


                                       45




Stock or other capital stock of the Company or any securities  convertible into,
or exercisable or exchangeable  for, any shares of Common Stock or other capital
stock of the Company for a period of 180 days after the date of this  prospectus
without the prior written consent of H.C. Wainwright & Co., Inc.

REGISTRATION RIGHTS

     SSPR,  CRM,  JNL  and Mr.  Glydon  are  parties  to a  registration  rights
agreement  with the  Company  pursuant to which they will be entitled to require
the  Company to  register  under the  Securities  Act all or any  portion of the
outstanding  Common Stock then owned by them. See  "Description of Capital Stock
- -- Registration Rights."


                                       46




                               UNDERWRITING

    Subject to the terms and conditions  contained in an underwriting  agreement
(the  "Underwriting  Agreement"),  the Company has agreed to sell to each of the
Underwriters named below (the  "Underwriters"),  for whom H.C. Wainwright & Co.,
Inc.  and  Cruttenden  Roth  Incorporated  are  acting as  representatives  (the
"Representatives"),  and  each  of the  Underwriters  has  severally  agreed  to
purchase  from the Company the  respective  number of shares of Common Stock set
forth  opposite  its name below at the initial  public  offering  price less the
underwriting  discount  set  forth on the  cover  page of this  prospectus.  The
Underwriting  Agreement  provides that subject to the terms and  conditions  set
forth therein,  the  Underwriters are obligated to purchase all of the shares of
Common  Stock being sold  pursuant to the  Underwriting  Agreement if any of the
shares of Common Stock are  purchased.  Under certain  circumstances,  under the
Underwriting  Agreement,  the commitments of non-defaulting  Underwriters may be
increased.



                                                                        NUMBER OF
                             UNDERWRITER                                 SHARES
                             -----------                                 ------
                                                                    
H.C. Wainwright & Co., Inc.
Cruttenden Roth Incorporated
                                                                       ---------
       Total                                                           1,375,000
                                                                       =========


    The Representatives  have advised the Company that the Underwriters  propose
initially  to offer  the  shares  of Common  Stock to the  public at the  public
offering  price set forth on the cover page of this  prospectus,  and to certain
dealers  at such  price  less a  concession  not in excess of $ per  share.  The
Underwriters may allow,  and such dealers may reallow,  a discount not in excess
of $ per share of Common  Stock on sales to  certain  other  dealers.  After the
initial public offering, the public offering price,  concession and discount may
be changed.

    The  Company has  granted  the  Underwriters  an option to purchase up to an
additional  206,250 shares of Common Stock at the initial public  offering price
set forth on the cover page of this prospectus,  less the underwriting discount.
Such option, which will expire 30 days after the date of this prospectus, may be
exercised  solely to cover  overallotments,  if any, made in connection with the
sale  of  shares  of  Common  Stock  offered  hereby.  To the  extent  that  the
Underwriters  exercise this option,  each of the  Underwriters  will have a firm
commitment,  subject to certain conditions,  to purchase  approximately the same
percentage  thereof  which the number of shares of Common  Stock to be purchased
initially  by that  Underwriter  bears to the  total  number of shares of Common
Stock  to  be  purchased  initially  by  the  Underwriters.  If  purchased,  the
Underwriters  will  offer such  additional  shares on the same terms as those on
which the 1,375,000 shares of Common Stock are being offered hereby.

In connection  with the Offering,  the  Underwriters  may engage in transactions
that  stabilize,  maintain or  otherwise  affect the price of the Common  Stock,
including  overallotments,  entering stabilizing bids, effecting syndicate short
covering transactions and penalty bids. An overallotment means the confirming of
sales of Common Stock in excess of the number of shares of Common Stock  offered
hereby.  A  stabilizing  bid means the placing of any bid, or  effecting  of any
purchase,  for the purpose of pegging,  fixing or  maintaining  the price of the
Common Stock. A syndicate  short covering  transaction  means the placing of any
bid on behalf of the underwriting  syndicate or the effecting of any purchase to
reduce a short position  created in connection with the Offering.  A penalty bid
means an  arrangement  that  permits  the  Representatives  to reclaim a selling
concession  from a syndicate  member in connection with the Offering when shares
of Common Stock sold by the syndicate member are


                                       47



purchased in syndicate  covering  transactions.  Such transactions may stabilize
the market price of the Common Stock at a level above that which might otherwise
prevail and, if commenced, may be discontinued at any time.

    On  the   closing  of  the   Offering,   the   Company   will  sell  to  the
Representatives,  individually and not as  representatives  of the Underwriters,
for  nominal   consideration,   the  Representatives'   Warrants  entitling  the
Representatives to purchase an aggregate of 137,500 shares of Common Stock at an
initial  exercise price per share equal to 150% of the initial  public  offering
price hereunder. The Representatives'  Warrants will be exercisable for a period
of four years  commencing  one year after the date of this  prospectus  and will
contain  certain  demand and  incidental  registration  rights  relating  to the
underlying  Common Stock. The  Representatives'  Warrants cannot be transferred,
assigned or  hypothecated,  in whole or in part,  for a period of twelve  months
from the date of their issuance, except that they may be assigned to any officer
or partner of the Representatives.

    For the  life of the  Representatives'  Warrants,  their  holders  have  the
opportunity  to  profit  from a rise in the  market  price of the  Common  Stock
without  assuming  the  risk of  ownership,  with a  resulting  dilution  in the
interest of other security  holders.  As long as the  Representatives'  Warrants
remain  unexercised,  the terms under which the Company could obtain  additional
capital may be adversely affected. Moreover, the holders of the Representatives'
Warrants might be expected to exercise them at a time when the Company would, in
all  likelihood,  be able to obtain any needed  capital by a new offering of its
securities on terms more favorable  than those provided by the  Representatives'
Warrants.   Additionally,   if  the   Representatives   should   exercise  their
registration  rights to effect a distribution of the underlying shares of Common
Stock,  the  Representatives,  prior to and during such  distribution,  would be
unable to make a market in the Common Stock. If the  Representatives  must cease
making a  market,  the  market  and  market  price for the  Common  Stock may be
adversely  affected  and  holders of the Common  Stock may be unable to sell the
Common Stock.

    The Company has agreed to pay the Representatives a non-accountable  expense
allowance of one percent  (1.0%) of the gross  proceeds of the  Offering,  which
will  include  proceeds  from  the  overallotment  option,  if  exercised.   The
Representatives'  expenses in excess of the  non-accountable  expense allowance,
including their legal expenses, will be borne by the Representatives.

    The Company has granted H.C.  Wainwright & Co., Inc. the right to act as the
Company's managing underwriter and financial advisor on an exclusive basis until
December 16, 1998 with respect to any sales of equity securities by the Company,
any sale or disposition  of the Company or any of its assets or the  acquisition
by the Company of any securities or assets of any other business entity.

    The  Underwriters  do not intend to sell any of the Company's  securities to
accounts for which they exercise discretionary authority.

    The  Company  and the  holders of all of the Common  Stock and  options  and
warrants to purchase Common Stock  outstanding prior to the Offering have agreed
that they will not offer,  contract,  sell or  otherwise  dispose of directly or
indirectly  any shares of Common  Stock for a period of 180 days  following  the
date  of  this   prospectus,   without   the  prior   written   consent  of  the
Representatives  except,  in the case of the  Company,  for the shares of Common
Stock offered  hereby,  the issuance of shares of Common Stock upon the exercise
of outstanding  stock options and any additional stock options granted under the
1997 Equity Incentive Plan and 1997 Non-Employee Director Stock Option Plan, and
the issuance of shares of Common Stock as  consideration  for the acquisition of
one or more  businesses  provided the recipients  thereof agree in writing to be
bound by the same restrictions,  and, in the case of the stockholders, for gifts
of the Common Stock provided the donee agrees in writing to be bound by the same
restrictions.

    Prior to the Offering, there has been no public market for the Common Stock.
The initial  public  offering  price of the Common Stock will be  determined  by
negotiations  among the  Company and the  Underwriters.  Among the factors to be
considered in such  negotiations,  in addition to prevailing market  conditions,
will be certain  financial  information  of the Company,  an  assessment  of the
Company's management, estimates of the business potential and earnings prospects
of the Company,  the present state of the Company's  development and operations,
the present


                                       48




state of the Company's  industry in general and other factors  deemed  relevant.
The initial public offering price set forth on the cover page of this prospectus
should not,  however,  be  considered  an  indication of the actual value of the
Common Stock.  Such price is subject to change as a result of market  conditions
and other factors.  There can be no assurance that an active trading market will
develop for the Common  Stock or that the Common  Stock will trade in the public
market subsequent to the Offering at or above the initial public offering price.

    The  Company  has  agreed to  indemnify  the  Underwriters  against  certain
liabilities,  including certain liabilities under the Securities Act of 1933, as
amended,  or contribute to payments the  Underwriters may be required to make in
respect thereof.

                               LEGAL MATTERS

    The  validity of the shares of Common  Stock  offered  hereby will be passed
upon for the Company by Testa, Hurwitz & Thibeault, LLP, Boston,  Massachusetts.
Certain legal  matters in  connection  with the Offering will be passed upon for
the Underwriters by Goodwin, Procter & Hoar LLP, Boston, Massachusetts.

                                  EXPERTS

The  financial  statements  of the  Company as of and for the fiscal  year ended
October 31, 1996 included in this prospectus and elsewhere in this  Registration
Statement  have  been  audited  by  Arthur  Andersen  LLP,   independent  public
accountants, as indicated in their report with respect thereto, and are included
herein in  reliance  upon the  authority  of said firm as experts in giving said
report.  The financial  statements of the Company as of October 31, 1995 and for
the fiscal  years ended  October 31, 1994 and 1995  included in this  prospectus
have been so  included in reliance on the report of Richard A. Eisner & Company,
LLP, independent accountants,  given on the authority of said firm as experts in
accounting and auditing.

                    CHANGE IN INDEPENDENT PUBLIC ACCOUNTANTS

    Richard A. Eisner & Company,  LLP was the Company's  independent  accountant
for the  periods  prior to  October  31,  1995.  The  change in the  independent
accountant  from  Richard A. Eisner & Company,  LLP to Arthur  Andersen  LLP was
approved  by the Board of  Directors.  During the period of Richard A.  Eisner &
Company,  LLP's engagement by the Company,  there were no disagreements  between
Richard A. Eisner & Company,  LLP and the  Company on any matters of  accounting
principles or practices,  financial  statement  disclosure or auditing  scope or
procedure  and no reportable  events  relating to the  relationship  between the
Company and Richard A. Eisner & Company, LLP.

                          ADDITIONAL INFORMATION

    The Company has filed with the Commission a  Registration  Statement on Form
S-1 (including all amendments thereto,  the "Registration  Statement") under the
Securities Act with respect to the Common Stock offered hereby.  As permitted by
the rules and  regulations  of the  Commission,  this  prospectus  omits certain
information  contained in the Registration  Statement.  For further  information
with respect to the Company and the Common Stock  offered  hereby,  reference is
hereby made to the  Registration  Statement  and to the exhibits  and  schedules
filed therewith.  Statements contained in this prospectus regarding the contents
of any  agreement  or other  document  filed as an exhibit  to the  Registration
Statement are not necessarily  complete,  and in each instance reference is made
to the copy of such agreement filed as an exhibit to the Registration Statement,
each such  statement  being  qualified  in all respects by such  reference.  The
Registration  Statement,  including the exhibits and schedules  thereto,  may be
inspected at the public reference facilities maintained by the Commission at 450
Fifth Street, N.W., Washington,  DC 20549, and copies of all or any part thereof
may be  obtained  from such  office  upon  payment of the  prescribed  fees.  In
addition,  the Commission maintains a Web site that contains reports,  proxy and
information  statements and other information regarding  registrants  (including
the Company) that file  electronically with the Commission which can be accessed
at http://www.sec.gov.

    The Company  intends to furnish  holders of its Common Stock offered  hereby
with annual reports  containing  financial  statements audited by an independent
accounting  firm  and  with  quarterly  reports  containing   unaudited  summary
financial statements for each of the first three quarters of each fiscal year.


                                       49



                          EARTH AND OCEAN SPORTS, INC.
                          INDEX TO FINANCIAL STATEMENTS


                                                                                                              PAGE
                                                                                                              ----
                                                                                                         
Report of Independent Public Accountants ...............................................................       F-2

Report of Independent Public Accountants ...............................................................       F-3

Balance Sheets As of October 31, 1995 and 1996 and January 31, 1997 (Unaudited) and  Pro Forma 
  Balance Sheet as of January 31, 1997 (Unaudited) .....................................................       F-4

Statements of Operations for the Years Ended October 31, 1994, 1995 and 1996 and
  the Three Months Ended January 31, 1996 and 1997 (Unaudited) .........................................       F-5

Statements of Stockholders' Equity (Deficit) for the Years Ended October 31, 1994,
  1995  and  1996 and the  Three  Months  Ended  January  31,  1997
  (Unaudited)  and Pro  Forma  Statement  of  Stockholders'  Equity
  (Deficit) for the Three Months Ended January 31, 1997 (Unaudited) ....................................       F-6

Statements of Cash Flows for the Years Ended October 31, 1994, 1995 and 1996 and
  the Three Months Ended January 31, 1996 and 1997 (Unaudited) .........................................       F-7

Notes to Financial Statements ..........................................................................       F-8



                                      F-1




After the  1.684575-for-1 stock split  discussed in Note 11 (a) to the Company's
financial  statements  is effected,  we expect to be in a position to render the
following audit report.

                                            ARTHUR ANDERSEN LLP

Boston, Massachusetts
March 27, 1997


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Earth and Ocean Sports, Inc.:

    We have audited the  accompanying  balance  sheet of Earth and Ocean Sports,
Inc. ( a  Massachusetts  Corporation)  as of October 31,  1996,  and the related
statements of operations,  stockholders' equity (deficit) and cash flows for the
year 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 financial position of Earth and Ocean Sports, Inc.
as of October 31, 1996, and the results of its operations and its cash flows for
the year then ended in conformity with generally accepted accounting principles.

Boston, Massachusetts
February 13, 1997                      
(except with respect to Note (6),      
as to which the date is March 27, 1997)                                     

                                       F-2





After the  1.684575-for-1  stock split discussed in Note 11 (a) to the Company's
financial  statements  is effected,  we expect to be in a position to render the
following audit report.

                                         /s/ RICHARD A. EISNER & COMPANY, LLP



Cambridge, Massachusetts
March 27, 1997

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To EARTH AND OCEAN SPORTS, INC.:

    We have audited the  accompanying  balance  sheet of Earth and Ocean Sports,
Inc.  (a  Massachusetts  Corporation)  as of October 31,  1995,  and the related
statements of operations, stockholders' equity (deficit) and cash flows for each
of the  two  years  in the  period  ended  October  31,  1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

    In our opinion, the financial statements enumerated above present fairly, in
all material respects, the financial position of Earth and Ocean Sports, Inc. at
October 31, 1995,  and the results of its operations and its cash flows for each
of the two years in the period  ended  October  31,  1995,  in  conformity  with
generally accepted accounting principles.

Cambridge, Massachusetts
December 29, 1995


                                      F-3




                          EARTH AND OCEAN SPORTS, INC.
                                 BALANCE SHEETS




                                                                        OCTOBER 31,
                                                                    -------------------                   PRO FORMA
                                                                                            JANUARY 31,   JANUARY 31,
                                                                    1995         1996          1997          1997
                                                                    ----         ----          ----          ----
                                                                                                   (UNAUDITED)
                                                                                              
                                                        ASSETS
CURRENT ASSETS:
   Cash                                                           $   33,800  $     8,055  $      4,115   $     4,115
   Accounts receivable, net of allowance for doubtful accounts
     of $38,000, $152,000 and $162,000 in 1995, 1996 and 1997,
     respectively                                                  1,431,200    2,167,653     2,767,074     2,767,074
   Inventories                                                     1,813,600    3,220,612     3,133,588     3,133,588
   Prepaid expenses and other current assets                         305,000      408,630       413,194       413,194
                                                                     -------      -------       -------       -------
       Total current assets                                        3,583,600    5,804,950     6,317,971     6,317,971
PROPERTY AND EQUIPMENT, NET                                        1,570,700    2,779,770     2,676,625     2,676,625
INTANGIBLE ASSETS, NET                                             1,079,900    1,080,104     1,179,618     1,179,618
                                                                   ---------    ---------     ---------     ---------
                                                                 $ 6,234,200  $ 9,664,824  $ 10,174,214  $ 10,174,214
                                                                 ===========  ===========  ============  ============

                                    LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
   Revolving line of credit                                      $ 2,365,500  $ 3,964,697  $  3,739,992  $  3,739,992
   Current portion of long-term debt obligations                     319,700      460,034       527,446       527,446
   Accounts payable                                                  710,700    1,593,533     1,961,647     1,961,647
   Accrued expenses                                                  370,800      510,937       176,481       176,481
   Interest payable to principal stockholder                         312,600      239,463       287,255       287,255
                                                                     -------      -------       -------       -------
       Total current liabilities                                   4,079,300    6,768,664     6,692,821     6,692,821
                                                                   ---------    ---------     ---------     ---------
LONG-TERM DEBT OBLIGATIONS, LESS CURRENT PORTION                     434,200      538,836       345,095       345,095
                                                                     -------      -------       -------       -------
SUBORDINATED NOTE PAYABLE TO PRINCIPAL STOCKHOLDER                 1,775,000    2,700,000     3,800,000     2,050,000
                                                                   ---------    ---------     ---------     ---------
COMMITMENTS AND CONTINGENCIES (NOTE 9)

STOCKHOLDERS' EQUITY (DEFICIT):
   Preferred stock -- $.01 par value --
     Authorized -- 500,000 shares
     Issued and outstanding -- none                                   --           --           --            --

   Common stock -- $.01 par value --
     Authorized -- 15,000,000 shares
     Issued and outstanding -- 1,263,431 shares in 1995, 1,493,207
     shares in 1996 and 1997 and 1,821,457 shares pro forma           12,634       14,932        14,932        18,214
   Additional paid-in capital                                        137,366      137,366       137,366     2,979,084
   Accumulated deficit                                              (204,300)    (494,974)     (816,000)   (1,911,000)
                                                                    --------     --------      --------    ---------- 
       Total stockholders' equity (deficit)                          (54,300)    (342,676)     (663,702)    1,086,298
                                                                     -------     --------      --------     ---------
                                                                 $ 6,234,200  $ 9,664,824  $ 10,174,214  $ 10,174,214
                                                                 ===========  ===========  ============  ============


   The accompanying notes are an integral part of these financial statements.

                                      F-4




                          EARTH AND OCEAN SPORTS, INC.
                            STATEMENTS OF OPERATIONS




                                                            YEARS ENDED                    THREE MONTHS ENDED
                                                            OCTOBER 31,                        JANUARY 31,
                                                  -------------------------------         -------------------
                                                  1994         1995          1996          1996          1997
                                                  ----         ----          ----          ----          ----
                                                                                               (UNAUDITED)
                                                                                      
NET SALES                                     $ 9,143,800  $ 11,371,900  $ 12,404,051  $ 2,028,900  $  2,874,662
COST OF GOODS SOLD                              5,568,900     7,029,600     7,585,115    1,275,900     2,030,589
                                                ---------     ---------     ---------    ---------     ---------
       Gross profit                             3,574,900     4,342,300     4,818,936      753,000       844,073
                                                ---------     ---------     ---------      -------       -------
OPERATING EXPENSES:
   Product development and engineering            188,400       236,300       338,300       67,500       152,900
   Selling and marketing                        1,633,600     1,898,600     2,704,179      533,700       500,669
   General and administrative                     797,100       897,600       938,055      190,100       284,632
   Amortization of intangible assets              499,600       680,700       532,424      165,500        43,289
                                                  -------       -------       -------      -------        ------
       Total operating expenses                 3,118,700     3,713,200     4,512,958      956,800       981,490
                                                ---------     ---------     ---------      -------       -------
       Income (loss) from operations              456,200       629,100       305,978     (203,800)     (137,417)
INTEREST EXPENSE                                 (439,400)     (554,700)     (596,652)    (133,700)     (183,609)
                                                 --------      --------      --------     --------      -------- 
       Income (loss) before provision (benefit)
        for income taxes                           16,800        74,400      (290,674)    (337,500)     (321,026)
PROVISION (BENEFIT) FOR INCOME TAXES              (19,900)       16,000       --            --           --
                                                 --------      --------      --------     --------      -------- 
       Net income (loss)                       $   36,700   $    58,400   $  (290,674) $  (337,500)  $  (321,026)
                                               ==========   ===========   ===========  ===========   =========== 

NET INCOME (LOSS) PER COMMON AND COMMON
  EQUIVALENT SHARE (Note 2)                    $     0.02   $      0.03   $     (0.14)  $    (0.17)  $     (0.16)
                                               ==========   ===========   ===========   ==========   =========== 
WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT
  SHARES OUTSTANDING (Note 2)                   2,039,720     2,039,720     2,039,720    2,039,720     2,039,720
                                                =========     =========     =========    =========     =========
SUPPLEMENTAL NET INCOME (LOSS) PER COMMON AND
  COMMON EQUIVALENT SHARE (Note 2)                                        $      0.11                $     (0.05)
                                                                          ===========                =========== 
SUPPLEMENTAL WEIGHTED AVERAGE COMMON AND COMMON
  EQUIVALENT SHARES OUTSTANDING (Note 2)                                    2,721,891                  2,812,815
                                                                            =========                  =========


   The accompanying notes are an integral part of these financial statements.


                                      F-5





                          EARTH AND OCEAN SPORTS, INC.
                  STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)




                                                              COMMON STOCK
                                                              ------------
                                                                                                                TOTAL
                                                                                 ADDITIONAL                 STOCKHOLDERS'
                                                                      $.01 PAR    PAID-IN     ACCUMULATED       EQUITY
                                                           SHARES      VALUE      CAPITAL       DEFICIT       (DEFICIT)
                                                           ------      -----      -------       -------       ---------
                                                                                              
BALANCE, OCTOBER 31, 1993                                 1,263,431   $12,634    $  137,366   $  (299,400)  $   (149,400)
   Net income                                                --         --           --            36,700         36,700
                                                            -------     -----     ---------    ----------      ---------
BALANCE, OCTOBER 31, 1994                                 1,263,431    12,634       137,366      (262,700)      (112,700)
   Net income                                                --         --           --            58,400         58,400
                                                            -------     -----     ---------    ----------      ---------
BALANCE, OCTOBER 31, 1995                                 1,263,431    12,634       137,366      (204,300)       (54,300)
   Issuance of common stock under management incentive
    plan                                                    229,776     2,298        --           --               2,298
   Net loss                                                  --         --           --          (290,674)      (290,674)
                                                            -------     -----     ---------    ----------      ---------
BALANCE, OCTOBER 31, 1996                                 1,493,207    14,932       137,366      (494,974)      (342,676)
   Net loss (Unaudited)                                      --         --           --          (321,026)      (321,026)
                                                            -------     -----     ---------    ----------      ---------
BALANCE, JANUARY 31, 1997 (Unaudited)                     1,493,207    14,932       137,366      (816,000)      (663,702)
                                                          =========   =======    ==========   ===========   ============ 
   Issuance of common stock to CRM (Unaudited)              109,500     1,095     1,093,905    (1,095,000)       --
                                                            -------     -----     ---------    ----------      ---------
    Conversion of subordinated note payable to principal
     stockholder (Unaudited)                                218,750     2,187     1,747,813       --           1,750,000
                                                            -------     -----     ---------    ----------      ---------
PRO FORMA BALANCE, JANUARY 31, 1997 (Unaudited)          $1,821,457   $18,214    $2,979,084   $(1,911,000)    $1,086,298
                                                          =========    ======     =========    ==========      =========


   The accompanying notes are an integral part of these financial statements.


                                      F-6



                       EARTH AND OCEAN SPORTS, INC.
                         STATEMENTS OF CASH FLOWS




                                                              FOR THE YEARS ENDED                THREE MONTHS ENDED
                                                                  OCTOBER 31,                       JANUARY 31,
                                                      -----------------------------------    -----------------------
                                                        1994          1995          1996         1996         1997
                                                        ----          ----          ----         ----         ----
                                                                                                    (UNAUDITED)
                                                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                                  $  36,700  $     58,400  $   (290,674) $ (337,500)  $ (321,026)
   Adjustments to reconcile net income (loss) to net
     cash provided by (used in) operating activities--
       Depreciation and amortization                    801,800       843,500     1,012,404     236,400       210,665
       Changes in current assets and liabilities, net
        of acquisition of product lines --
          Accounts receivable                          (124,900)     (566,800)     (736,453)   (526,100)     (599,421)
          Inventories                                  (780,200)      117,000    (1,380,258)   (666,400)       87,024
          Prepaid expenses and other current
           assets                                       (32,500)     (238,700)     (103,629)    254,500        (4,565)
          Accounts payable                              287,700       123,300       975,214     539,800       368,114
          Accrued expenses                              (85,000)       41,100      (209,863)   (298,600)     (509,456)
          Interest payable to principal stockholder     162,900       109,000       (73,137)    (22,000)       47,792
                                                        -------       -------       -------     -------        ------
             Net cash provided by (used in)
               operating activities                     266,500       486,800      (806,396)   (819,900)     (720,873)
                                                        -------       -------      --------    --------      -------- 
CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of product lines (see below)            (143,400)     (168,000)     (607,342)     --            --
   Increase (decrease) in intangible assets             --            --            (93,657)    (28,900)       17,858
   Purchases of property and equipment                 (283,300)     (632,600)     (986,276)   (112,200)      (49,890)
                                                       --------      --------      --------    --------       ------- 
             Net cash used in investing activities     (426,700)     (800,600)   (1,687,275)   (141,100)      (32,032)
                                                       --------      --------    ----------    --------       ------- 
CASH FLOWS FROM FINANCING ACTIVITIES:
   Net borrowings (repayments) under revolving line
     of credit                                        1,129,600       541,500     1,599,197     666,300      (224,705)
   Proceeds from long-term debt obligations             400,000     3,224,800       925,000     400,000     1,100,000
   Payments on long-term debt obligations            (1,318,900)   (3,435,900)     (232,526)   (108,300)      (77,776)
   Proceeds under capital leases                        --            --            239,343      --            --
   Payments under capital leases                        (24,100)      (15,500)      (65,386)    (18,300)      (48,554)
   Proceeds from issuance of stock under management
     incentive plan                                     --            --              2,298      --            --
                                                       --------      --------    ----------    --------       ------- 
             Net cash provided by financing
               activities                               186,600       314,900     2,467,926     939,700       748,965
                                                       --------      --------    ----------    --------       ------- 
NET INCREASE (DECREASE) IN CASH                          26,400         1,100       (25,745)    (21,300)       (3,940)
CASH, BEGINNING OF PERIOD                                 6,300        32,700        33,800      33,800         8,055
                                                       --------      --------    ----------    --------       ------- 
CASH, END OF PERIOD                                 $    32,700  $     33,800  $      8,055  $   12,500   $     4,115
                                                    ===========  ============  ============  ==========   ===========
ACQUISITION OF PRODUCT LINES:
   Working capital                                  $     5,400  $    (61,700) $   (119,136) $   --       $    --
   Property and equipment                              (275,300)      (92,400)     (354,014)     --            --
   Patents and trademarks                               (86,700)     (150,000)     (407,692)     --            --
   Goodwill                                             (15,000)      (43,900)      (76,500)     --            --
   Liabilities assumed                                  --            180,000       350,000      --            --
   Note payable issued                                  228,200       --            --           --            --
                                                       --------      --------    ----------    --------       ------- 
             Net cash used to acquire product 
               lines                                $  (143,400) $   (168,000) $   (607,342) $   --       $    --
                                                    ===========  ============  ============  ==========    ===========  
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
   Cash paid during the period for --
       Interest                                     $   274,000  $    444,000  $    669,818  $ 155,700    $  135,817
                                                    ===========  ============  ============  =========    ==========
       Income taxes                                 $    18,500  $        800  $      1,256  $   --       $   --
                                                    ===========  ============  ============  =========    ==========  
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND 
  FINANCING ACTIVITIES:
                                                                                                          
  Equipment acquired under capital leases           $  --        $     23,047  $    303,539   $  --        $   --
                                                    ===========  ============  ============  =========    ==========  


   The accompanying notes are an integral part of these financial statements.


                                      F-7




                          EARTH AND OCEAN SPORTS, INC.
                          NOTES TO FINANCIAL STATEMENTS

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)

(1) OPERATIONS

     Earth and Ocean Sports,  Inc. (the Company) is a manufacturer,  distributor
and  marketer of premium  name brand surf,  water and snow sports  products  for
recreational  markets.  The Company's products include  bodyboards,  wakeboards,
snowboards   and  related   accessories.   The  Company  was   incorporated   in
Massachusetts on July 13, 1993.

    The  Company is subject to a number of risks  which  include  the ability to
finance future operations.  The Company has historically financed its operations
with borowings from its principal  stockholder  and its bank. On March 26, 1997,
the Company entered into a new credit facility (see Note 6).

(2) SIGNIFICANT ACCOUNTING POLICIES

    The  accompanying  financial  statements  reflect the application of certain
accounting  policies  described below and elsewhere in the accompanying notes to
financial statements.

(a) Pro Forma Information

    The pro forma balance sheet and statement of stockholders'  equity (deficit)
as of  January  31,  1997  gives  effect  to the  conversion  of  $1,750,000  of
subordinated  indebtedness to the principal  stockholder  into 218,750 shares of
common stock on March 17, 1997 and the issuance of 109,500  shares valued at $10
per share to CR Management Associates,  L.P. (CRM) as consideration for amending
the management  agreement  effective upon consummation of the Company's proposed
initial  public  offering  (see Note 9).  The  Company  will  record a charge to
operations for the value of such shares upon the  consummation  of the Company's
proposed initial public offering.

(b) Interim Financial Statements

    The accompanying balance sheet as of January 31, 1997, and the statements of
operations  and cash  flows for the three  months  ended  January  31,  1996 and
January 31, 1997,  and the  statement of  stockholders' equity (deficit) for the
three  months  ended  January  31,  1997 are  unaudited,  but in the  opinion of
management,   include  all   adjustments   (consisting   of  normal,   recurring
adjustments)  necessary  for a fair  presentation  of results for these  interim
periods.  The results of operations  for the three months ended January 31, 1997
are not  necessarily  indicative  of the results to be  expected  for the entire
fiscal year.

(c) Use of Estimates

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

(d) Cash Equivalents

    The Company  considers all highly liquid  investments with original purchase
maturities  of three months or less to be cash  equivalents.  There were no cash
equivalents at October 31, 1995 and 1996 and January 31, 1997.

(e) Inventories

    Inventories are stated at the lower of cost (first-in,  first-out) or market
and consist of the following:

                                            OCTOBER 31,
                                       ----------------------   JANUARY 31,
                                         1995         1996         1997
                                       ---------    ---------    ---------
Raw materials ...................     $   642,200  $ 1,380,743  $ 1,457,804
Work-in-process .................           7,300       --          101,929
Finished goods ..................       1,164,100    1,839,869    1,573,855
                                        ---------    ---------    ---------
                                      $ 1,813,600  $ 3,220,612  $ 3,133,588
                                      ===========  ===========  ===========

    Work-in-process  and finished goods inventories  consist of material,  labor
and manufacturing overhead.


                                      F-8



                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)



(2) SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

(f) Depreciation and Amortization

    Property  and  equipment  are  stated  at cost.  The  Company  provides  for
depreciation and amortization on property and equipment using the  straight-line
method by charges to  operations  that  allocate  the cost of assets  over their
estimated  useful lives.  The cost of property and equipment and their estimated
useful lives are as follows:




                                                                     OCTOBER 31,
                                                 ESTIMATED     ----------------------     JANUARY 31,
ASSET CLASSIFICATION                            USEFUL LIFE       1995         1996          1997
- --------------------                            -----------       ----         ----          ----
                                                                             
Machinery and equipment .....................     7 Years      $1,263,835  $ 1,598,330  $  1,607,007
Equipment under capital leases ..............  Life of lease       95,565      636,714       636,714
Plates, dies and molds ......................     5 Years         555,600    1,256,248     1,297,406
Construction in progress ....................       --             98,700        9,165        26,213
Leasehold improvements ......................  Life of lease        9,000      166,072       149,079
                                                                    -----      -------       -------
                                                                2,022,700    3,666,529     3,716,419
Less -- Accumulated depreciation and
  amortization ..............................                     452,000      886,759     1,039,794
                                                                  -------      -------     ---------
                                                               $1,570,700  $ 2,779,770  $  2,676,625
                                                               ==========  ===========  ============


(g) Intangible Assets

    Patents,  trademarks  and  goodwill are being  amortized on a  straight-line
basis over their  estimated  useful  lives.  Noncompete,  consulting  and supply
agreements  are  amortized  on a  straight-line  basis  over  the  lives  of the
agreements.

Intangible assets consist of the following:




                                                                   OCTOBER 31,
                                                ESTIMATED    ----------------------     JANUARY 31,
ASSET CLASSIFICATION                           USEFUL LIFE      1995         1996          1997
- --------------------                           -----------      ----         ----          ----
                                                                           
Noncompete agreement .......................     3 Years     $1,318,000  $ 1,318,000  $  1,318,000
Supply agreement ...........................     5 Years        500,000      500,000       500,000
Goodwill ...................................    15 Years         93,700      173,920       175,200
Patents ....................................   7-15 Years       208,000      253,727       254,112
Trademarks .................................    15 Years        150,000      566,949       570,427
Other ......................................     3 Years        115,900      141,053       143,053
Deferred financing costs ...................     3 Years         68,100       77,900       227,899
                                                                ------       ------       -------
                                                              2,453,700    3,031,549     3,188,691
Less -- Accumulated amortization ...........                  1,373,800    1,951,445     2,009,073
                                                              ---------    ---------     ---------
                                                             $1,079,900  $ 1,080,104  $  1,179,618
                                                             ==========  ===========  ============



                                      F-9




                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)



(2) SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

(h) Concentration of Credit Risk

    Statement of Financial  Accounting  Standards (SFAS) No. 105,  Disclosure of
Information  About  Financial  Instruments  with   Off-Balance-Sheet   Risk  and
Financial Instruments with Concentrations of Credit Risk, requires disclosure of
any significant  off-balance-sheet  and credit risk concentrations.  The Company
has no  significant  off-balance-sheet  concentration  of  credit  risk  such as
foreign  exchange   contracts,   options  contracts  or  other  foreign  hedging
arrangements.  The Company's accounts receivable credit risk is not concentrated
within any geographic area and no customer represented a significant credit risk
to the Company.  One customer accounted for approximately  11.5%,  15.5%, 11.4%,
10.4% and 21.7% of net sales for the years ended October 31, 1994, 1995 and 1996
and the three months ended January 31, 1996 and 1997, respectively.

(i) Fair Value of Financial Instruments

    The carrying amount of the Company's  financial  instruments,  which include
cash, accounts receivable,  revolving line of credit, accounts payable and notes
payable, approximate their fair value.

(j) Net Income (Loss) Per Common and Common Equivalent Share

    Net income per common and common  equivalent  share is based on the weighted
average number of common and common  equivalent  shares  outstanding  during the
periods,  computed in accordance  with the treasury  stock method.  Net loss per
common and common  equivalent share is based upon the weighted average number of
common  shares  outstanding.  The weighted  average  number of common and common
equivalent  shares  outstanding used in computing net income (loss) assumes that
common stock issued and common stock options and warrants  granted in the twelve
months  preceding  the  Company's  proposed  initial  public  offering have been
outstanding for all periods presented,  computed in accordance with the treasury
stock method.

(k) Supplemental Net Income (Loss) Per Common and Common Equivalent Share

    Supplemental net income (loss) per common and common  equivalent share gives
effect to the (i) the conversion of $1,750,000 of  subordinated  indebtedness to
principal  stockholder  into 218,750  shares of common stock and (ii) the use of
net proceeds of the proposed  initial  public  offering to repay  $1,189,463 and
$2,337,200 at October 31, 1996 and January 31, 1997, respectively,  to principal
stockholder  and  $4,839,689  and $4,495,500 at October 31, 1996 and January 31,
1997, respectively, to the Company's bank as if these events had occurred at the
beginning of each period.

    Supplemental  net income (loss)  consists of net income (loss)  increased or
decreased by the effect of reduced interest expense associated with (i) and (ii)
above.  Supplemental  net income (loss) per common and common  equivalent  share
represents  supplemental net income (loss) divided by the supplemental  weighted
average common and common equivalent shares outstanding.

(l) Postretirement Benefits

     The Company has no obligations for  postretirement  benefits under SFAS No.
106, Employers'  Accounting for Postretirement  Benefits Other Than Pensions, or
postemployment   benefits  under  SFAS  No.  112,   Employers'   Accounting  for
Postemployment Benefits, as it does not currently offer such benefits.


                                      F-10





                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)



(2) SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

(m) Asset Carrying Values

    The  Company  applies  SFAS  No.  121,  Accounting  for  the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets To Be  Disposed  Of. SFAS No. 121
requires the Company to continually  evaluate  whether events and  circumstances
have  occurred  that  indicate  that  the  estimated  remaining  useful  life of
long-lived assets and certain identifiable  intangibles and goodwill may warrant
revision or that the carrying value of these assets may be impaired.  To compute
whether  assets  have been  impaired,  the  estimated  gross  cash flows for the
estimated remaining useful life of the asset are compared to the carrying value.
To the extent that the gross cash flows are less than the  carrying  value,  the
assets  are  written  down  to  the  estimated  fair  value  of the  asset.  The
application  of this  standard did not have a material  effect on the  Company's
financial position or results of operations.

(n) Accounting for Stock-based Compensation

    In October 1995, the Financial  Accounting  Standards  Board issued SFAS No.
123, Accounting for Stock-Based Compensation. The Company has determined that it
will  continue to account  for  stock-based  compensation  for  employees  under
Accounting  Principles Board (APB) Opinion No. 25 and elect the  disclosure-only
alternative  under SFAS No. 123.  The  Company is  required to disclose  the pro
forma net  income or loss and per share  amounts  in the notes to the  financial
statements using the  fair-value-based  method. The Company has computed the pro
forma  disclosures  required under SFAS No. 123 for all options  granted for the
year ended  October 31, 1996 and the three months  ended  January 31, 1997 using
the Black-Scholes option pricing model prescribed by SFAS No. 123. The effect of
SFAS No. 123 on pro forma net loss was not material  for the year ended  October
31,  1996 or the three  months  ended  January  31,  1997.  The  Company has not
computed the pro forma  effect for the year ended  October 31, 1995 or the three
months ended January 31, 1996, as there were no options  granted or  outstanding
during those periods.

(o) Reclassifications

    Certain  amounts  in  the  prior  year's  financial   statements  have  been
reclassified in order to conform with the current year's presentation.

(3) ACQUISITIONS

    On July 13, 1993, in connection with the Company's formation, pursuant to an
asset  purchase and sale  agreement  with a  corporation,  the Company  acquired
certain assets and assumed  certain  liabilities of a division of a business for
consideration  consisting  of  $2,525,000  in cash and  $1,100,000  of  deferred
payments,  which were recorded at their  discounted value of $929,700 to reflect
imputed  interest.  The purchase price was allocated to the assets  acquired and
liabilities assumed as follows:



      Inventory ........................................ $   919,600
      Property and equipment ...........................     714,700
      Covenant not to compete ..........................   1,300,000
      Supply agreement .................................     500,000
      Goodwill and other assets ........................     209,300
      Assumed liabilities ..............................    (188,900)
                                                            -------- 
             Total .....................................   3,454,700
                                                            =========

                                      F-11






                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)



(3) ACQUISITIONS -- (CONTINUED)

    In March 1994,  pursuant to an asset purchase  agreement with a corporation,
the  Company  acquired  certain  assets  and  assumed  certain  liabilities  for
consideration consisting of $143,400 in cash, including acquisition costs, and a
$253,300 note payable,  which was recorded at this discounted  value of $228,200
to reflect  imputed  interest.  The purchase  price was  allocated to the assets
acquired and liabilities assumed as follows:

           Accounts receivable .......................    $ 53,700  
           Inventory .................................      62,900  
           Property and equipment ....................     275,300  
           Patents ...................................      86,700
           Goodwill ..................................      15,000
           Assumed liabilities .......................    (122,000)
                                                          -------- 
                 Total ...............................   $ 371,600
                                                         =========

    In September 1995, the Company  acquired  certain assets and assumed certain
liabilities of a snowboard  manufacturer,  for  consideration  of  approximately
$168,000 in cash, including  acquisition costs. The purchase price was allocated
to the assets acquired and liabilities assumed as follows: 

           Inventory ................................. $   61,700
           Property and equipment ....................     92,400
           Trademark .................................    150,000
           Goodwill ..................................     43,900
           Assumed liabilities .......................   (180,000)
                                                         -------- 
                 Total ...............................  $ 168,000
                                                        =========

    In addition,  the previous owners will receive  certain  royalties on future
sales of the corporation's products, as defined.

    In July 1996,  pursuant to an asset  purchase  agreement with a corporation,
the  Company  acquired  certain  assets for  consideration  of $476,500 in cash,
including  acquisition  costs.  The purchase  price was  allocated to the assets
acquired as follows:

           Inventory ................................ $   77,336
           Property and equipment ...................    222,664
           Trademark ................................    100,000
           Goodwill .................................     76,500
                                                          ------
                 Total ..............................  $ 476,500
                                                       =========

    In July 1996,  the Company  purchased from a bank certain assets and assumed
certain  liabilities of a bankrupt  snowboard  manufacturer for consideration of
approximately  $131,000 in cash, including acquisition costs. The purchase price
was allocated to assets  acquired and  liabilities  assumed as follows:  

           Inventory ................................  $  41,800
           Property and equipment ...................    131,350
           Trademarks ...............................    307,692
           Assumed liabilities ......................   (350,000)
                                                        -------- 
                 Total ..............................  $ 130,842
                                                       =========

     In February  1997,  pursuant to an asset  purchase  agreement,  the Company
acquired  certain  assets  of a  wakeboard  manufacturer  for  consideration  of
$100,000 in cash.


                                      F-12





                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)



(4) ACCRUED EXPENSES

    Accrued expenses consist of the following:



                                                      OCTOBER 31,
                                                 -------------------    JANUARY 31,
                                                   1995        1996        1997
                                                   ----        ----        ----
                                                                
Assumed liabilities from acquisitions .........  $ 180,000   $ 353,440   $   45,916
Deferred tax liability ........................    128,000       --          --
Accrued payroll ...............................      --         59,949       63,989
Other .........................................     62,800      97,553       66,576
                                                    ------      ------       ------
                                                 $ 370,800    $510,937    $ 176,481
                                                 =========    ========    =========


(5) REVOLVING LINE OF CREDIT

    In April 1995, the Company entered into a secured  revolving  line-of-credit
agreement  with a bank,  that expires on March 31,  1997,  pursuant to which the
Company may borrow a maximum of $4,000,000 based on a borrowing  formula related
to inventory and accounts receivable levels, as defined. Subsequent to year-end,
the borrowing  maximum was increased from $4,000,000 to $4,400,000.  The line of
credit  bears  interest at the bank's base rate (8.25% at January 31, 1997) plus
1%. At October  31, 1995 and 1996 and January  31,  1997,  borrowings  under the
revolving  line  of  credit  were   $2,365,500,   $3,964,697   and   $3,739,992,
respectively.  The bank has a first priority perfected interest in all assets of
the Company. The revolving line-of-credit agreement contains certain restrictive
covenants,  including,  but not limited  to,  maintenance  of certain  levels of
working capital and debt ratios. At October 31, 1996, the Company was in default
with certain of these  ratios.  The covenants in default have been waived by the
bank through March 31, 1997,  at which time the revolving  loan is scheduled for
renewal.  Amounts  outstanding  under this line of credit  agreement were repaid
from the proceeds of the Credit  Facility on March 26, 1997 as discussed in Note
6 below.

(6) CREDIT FACILITY

    The Company entered into new credit  facilities  with Jackson  National Life
Insurance Company on March 26, 1997 consisting of a $7,000,000  revolving credit
facility,  a $3,450,000  term loan and a $30,000,000  discretionary  acquisition
facility (together, the "Credit Facilities").  The Credit Facilities are secured
by  first  priority  liens  on  all  of  the  assets  of  the  Company  and  its
subsidiaries,  if any.  In  addition,  two of the  Company's  stockholders  have
pledged their common stock of the Company as additional security for the loans.

    The revolving credit facility  provides for borrowings of up to a maximum of
$7,000,000  based upon 85% of  eligible  receivables  and 50% of  inventory,  as
defined.  The interest rate on the revolving  credit facility is a floating rate
equal to 30-day  LIBOR plus 3%, as well as a 0.5% per annum charge on the unused
portion of the line.  Borrowings under the revolving credit facility may be used
for general  corporate  purposes,  including working capital  requirements.  The
Company may prepay  borrowings under the revolving  credit facility,  subject to
certain  conditions,  and may reborrow,  up to the maximum limit then in effect,
any amounts that are repaid or prepaid. The revolving credit facility terminates
on March  31,  2005 or  earlier  upon a change of  control  of the  Company,  as
defined, at which time all borrowings become due and payable.

    The term loan is a $3,450,000 eight year loan due March 31, 2005, or earlier
upon a change of control of the Company,  as defined.  The interest  rate on the
term  loan  is a  floating  rate  equal  to  30-day  LIBOR  plus  3.25%.  Annual
prepayments  are  required  equal to 50% of free  cash flow and 100% of net cash
proceeds, as defined, of certain financing  transactions,  sales of property and
other events.  Such prepayments will be applied first to the term loans and then
to the revolving credit facility.


                                      F-13







                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)


(6) CREDIT FACILITY -- (CONTINUED)

    The  acquisition  facility  provides for up to $30,000,000 to be advanced to
the  Company to finance  future  acquisitions.  Advances  are  subject to credit
approval  by the  lender.  Therefore,  no  assurance  can be given that any such
advances will be available to the Company.  The acquisition  facility terminates
on March 31, 2005, or  if earlier  upon a change of control  of the  Company, as
defined.

    The  Credit  Facilities  also  provide  for  certain  fees to be paid to the
lender.  In addition,  the lender was issued a warrant to purchase up to 187,175
shares  of the  Company's  common  stock  at a price  to be  fixed at 90% of the
initial public offering price of the Company's proposed initial public offering.
Upon the consummation of the proposed initial public offering, the senior lender
will be issued warrants to purchase an additional 50,000 shares of the Company's
common  stock at 90% of the  initial  public  offering  price.  The  Company has
estimated  the value of the  Warrants  to be  $887,000  using the  Black-Scholes
option pricing  model.  The Company will amortize the value of the warrants over
the eight-year term of the credit facilities.

    The Credit  Facilities  contain  restrictions  upon the Company's ability to
incur  indebtedness,   grant  liens,  make  capital  expenditures,   enter  into
acquisitions,  mergers  or  consolidations,  dispose of  assets,  make  dividend
payments, make other restricted payments or investments. In addition, the Credit
Facilities  require the Company to meet certain financial  covenants,  including
maintenance of minimum cash flow levels and of fixed charge  coverage,  interest
expense coverage and total indebtedness to cash flow ratios.

(7) LONG-TERM DEBT OBLIGATIONS

    Long-term debt obligations consist of the following:




                                                      OCTOBER 31,
                                                 --------------------    JANUARY 31,
                                                   1995        1996        1997
                                                   ----        ----        ----
                                                                
Capital lease obligations .....................  $  39,700   $ 517,196   $  468,643

Term note payable to bank, due in monthly 
  payments of $19,444 through June 1998,
  interest at the bank's base rate plus 1.25% 
  (8.25% at October 31, 1996 and January 31, 
  1997) .......................................    622,200     408,340      330,564

Deferred payments to subcontractor, net of 
  debt discount of $11,900 and $3,500 in 1995
  and 1996, respectively, payable at $6,111 
  per month through March 31, 1997 ............     92,000      73,334       73,334
                                                    ------      ------       ------
                                                   753,900     998,870      872,541
Less -- Current portion .......................    319,700     460,034      527,446
                                                   -------     -------      -------
                                                 $ 434,200   $ 538,836     $345,095
                                                 =========   =========     ========


    The term note  payable to bank was repaid  from the  proceeds  of the Credit
Facility on March 26, 1997 as discussed in Note 6.

    The Company leases  manufacturing  and other  equipment  under several lease
agreements  that  require  monthly  payments  totaling   approximately  $16,000,
including  interest at rates  ranging from 9.0% to 16.7%,  and expire at various
dates through October 2000.


                                      F-14




                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)


(7) LONG-TERM DEBT OBLIGATIONS -- (CONTINUED)

     Future minimum lease  payments  under capital lease  obligations at October
31, 1996 were as follows:




      FISCAL YEAR                                                            AMOUNT
      -----------                                                            ------
                                                                    
     1997 ................................................................  $ 182,632
     1998 ................................................................    161,350
     1999 ................................................................    155,077
     2000 ................................................................    100,121
                                                                              -------
       Total minimum lease payments ......................................    599,180
     Less -- Amount representing interest ................................     81,984
                                                                               ------
       Obligations under capital leases ..................................    517,196
     Less -- Current portion of capital lease obligations ................    149,461
                                                                              -------
                                                                            $ 367,735
                                                                            =========


(8) SUBORDINATED NOTE PAYABLE TO PRINCIPAL STOCKHOLDER

    The Company has a  subordinated  note payable to its principal  stockholder,
which bears  interest at 10%. The note is due upon demand but no sooner than the
date of full  payment  of  amounts  outstanding  from the bank (see Note 5). The
balances outstanding under this note were $1,775,000, $2,7000,000 and $3,800,000
at October 31, 1995 and 1996 and January 31,  1997,  respectively.  On March 17,
1997, the principal  stockholder converted $1,750,000 of indebtedness under this
note into 218,750 shares of common stock.

(9) COMMITMENTS AND CONTINGENCIES

(a) Facility Leases

    The Company rents its corporate  headquarters  office and warehouse space in
Massachusetts  as a tenant at will and leases  its  California,  Washington  and
Florida manufacturing facilities under operating lease arrangements.  The leases
expire at various dates,  through July, 1999 with certain renewal options.  Rent
expense  for the  years  ended  October  31,  1994,  1995 and 1996  amounted  to
approximately $270,000, $270,000 and $362,000, respectively.

    Future minimum lease payments under these leases are as follows:




      FISCAL YEAR                                     TOTAL
      -----------                                     -----
                                               
     1997 ......................................    $ 251,000
     1998 ......................................      133,000
     1999 ......................................       62,000
                                                       ------
       Total ...................................    $ 446,000
                                                    =========


(b) Consulting Agreement with Related Party

    The Company has an agreement with CRM to provide services to the Company for
payments of $15,000  monthly plus 1% of annual revenues over  $12,000,000.  This
agreement  continues until terminated by mutual consent.  The general partner of
the  limited  partnership  that owns the  majority  of the  common  stock of the
Company and that made the subordinated  loan to the Company  described in Note 8
is also the


                                      F-15



                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)


(9) COMMITMENTS AND CONTINGENCIES -- (Continued)

  (b) Consulting Agreement with Related Party -- (Continued)

    Chairman of the consulting  firm.  Management  fees amounted to $180,000 for
each of the years ended  October  31,  1994,  1995 and 1996 and are  included in
general  and   administrative   expenses  in  the  accompanying   statements  of
operations.  Upon the  consummation  of the Company's  proposed  initial  public
offering,  the  management  agreement  with CRM will be amended to provide for a
fixed annual fee of $300,000. CRM will receive 109,500 shares of common stock as
consideration  for this amendment.  Upon  consummation  of the proposed  initial
public  offering,  the  Company  will  record a  noncash  charge  of  $1,095,000
representing the fair market value of the securities to be issued to CRM.

  (c) Litigation

    In the ordinary course of business, the Company is party to various types of
litigation. The Company believes it has meritorious defenses to all claims, and,
in its opinion,  all litigation  currently pending or threatened will not have a
material effect on the Company's financial position or results of operations.

  (10) INCOME TAXES

    The  Company  accounts  for income  taxes in  accordance  with SFAS No. 109,
Accounting for Income Taxes.  Under the provisions of SFAS No. 109, deferred tax
assets  or  liabilities  are  computed  based  on the  differences  between  the
financial  statement  and  income  tax bases of  assets  and  liabilities  using
currently  enacted tax rates.  Deferred income tax expenses or credits are based
on changes in the assets or liabilities from period to period.

    Through  October 31, 1996,  the Company had  generated  net  operating  loss
carryforwards  for  federal  and state  income  tax  purposes  of  approximately
$1,031,000,  which expire  through 2011. Net operating  loss  carryforwards  are
subject to review and possible  adjustment by the Internal  Revenue  Service and
may be limited in the event of certain cumulative changes in ownership interests
of  significant  stockholders  over a  three-year  period in  excess of 50%,  as
defined. In the event of a public offering,  the Company may experience a change
in ownership  in excess of 50%. The Company does not believe that these  changes
in ownership will significantly  impact the Company's ability to utilize its net
operating loss carryforwards.

At October 31, 1995 and 1996,  the  Company  had no current tax  liability.  The
Company's deferred tax assets and liabilities consist of the following :




                                                                         OCTOBER 31,
                                                                   -----------------------
                                                                      1995        1996
                                                                      ----        ----
                                                                    
     Net operating loss carryforwards .....................         $ 116,800  $  413,000
     Allowance for doubtful accounts ......................             9,000      47,000
     Other temporary differences ..........................             4,800      36,000
     Depreciation .........................................           (96,800)   (307,000)
     Amortization and depreciation ........................           (25,300)    (34,000)
     Employment and promotion agreement ...................            (5,900)     --
                                                                    ---------    -------- 
                                                                        2,600     155,000
     Less -- Valuation allowance ..........................               --     (155,000)
                                                                    ---------    -------- 
                                                                    $   2,600  $   --
                                                                    =========  ==========  


                                      F-16




                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)


(10) INCOME TAXES -- (Continued)

    Under SFAS No. 109, the Company cannot recognize a deferred tax asset unless
it concludes that it is "more likely than not" that the deferred tax asset would
be realized.  Due to the net loss in the fiscal year ended October 31, 1996, the
Company  has  recorded  a  full  valuation   allowance   against  its  otherwise
recognizable deferred tax asset.

    Current income tax expense (benefit), amounting to $(19,900) and $16,000 for
the years  ended  October  31,  1994 and  1995,  respectively,  included  in the
accompanying  statements  of  operations,  represents  state  income tax expense
(benefit).  The  Company had no current  federal  income tax expense in 1994 and
1995 due to  utilization  of net  operating  loss  carryforwards.  The principal
permanent  adjustments to book taxable income relate to the  nondeductibility of
meals and entertainment expenses and goodwill amortization.

(11) STOCKHOLDERS' EQUITY (DEFICIT)

(a) Increase in Authorized Shares and Stock Split

    The accompanying  financial statements have been retroactively  restated for
an  increase in  authorized  capital  stock to 500,000  shares of $.01 par value
preferred  stock and  15,000,000  shares of $.01 par value  common  stock and to
reflect a  1.684575-for-1  split of the  common  stock.  These  changes  will be
effective  upon  the  consummation  of the  Company's  proposed  initial  public
offering of common stock.

(b) Recapitalization

    In  February  1997,  the  Company  amended  its  Articles  of  Incorporation
increasing  the number of  authorized  shares of the  Company's  common stock to
1,500,000  shares and declared a 750-for-1 stock split, to be effective prior to
the closing of the Company's  proposed  initial public  offering of common stock
contemplated  herein.  Accordingly,  all share and per share  amounts  of common
stock have been retroactively  restated for all periods presented to reflect the
stock split.

(c) Management Incentive and Stock Option Plans

    The  Company  had a  Management  Incentive  Plan (the  Incentive  Plan) that
provided for the distribution to certain key employees of 25% of net income. The
Incentive Plan was to terminate when, and if, an initial public offering occurs.
The  Company  charged  a total of  $37,800  and  $55,000  to  expense  under the
Incentive Plan for the years ended October 31, 1994 and 1995, respectively.

    The Company  terminated the Incentive Plan in 1996 and issued 229,776 shares
of common  stock for $.01 per share and  granted  options  to  purchase  191,368
shares of common stock for $.01 per share to the key employees who  participated
in the Incentive  Plan. The employees  purchased the shares and the options were
granted  at the fair  market  value on  October  31,  1996 as  determined  by an
independent  appraisal.  These  options vest ratably over a period of up to five
years,  depending  upon the  employee's  length of service with the Company.  In
March 1997,  the Company  granted  16,846  options to a senior  executive  at an
exercise  price of $8.00 per share,  which is 80% of the assumed  initial public
offering price.

(d) Option Plans

    In February 1997, the Company's 1997 Equity Incentive Plan (the "1997 Plan")
was  adopted  by  the  Board  of  Directors   and  approved  by  the   Company's
stockholders.  The 1997 Plan  provides  for the issuance of a maximum of 450,000
shares of Common Stock  pursuant to the grant to employees of  "incentive  stock
options"  within  the  meaning  of the  Internal  Revenue  Code and the grant of
non-qualified  stock  options,  stock  awards or  opportunities  to make  direct
purchases  of stock in the  Company to  employees,  consultants,  directors  and
officers of the Company.


                                      F-17

                                     


                          EARTH AND OCEAN SPORTS, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)


(11) STOCKHOLDERS' EQUITY (DEFICIT) -- (Continued)

(d) Option Plans -- (Continued)

    The 1997 Plan is administered by the Compensation  Committee of the Board of
Directors.  Subject  to  the  provisions  of the  1997  Plan,  the  Compensation
Committee  has the  authority to select the optionees and determine the terms of
the options granted, including: (i) the number of shares subject to each option,
(ii) when the option becomes exercisable, (iii) the exercise price of the option
(which in the case of an incentive  stock option  cannot be less than the market
price of the Common  Stock as of the date of grant),  (iv) the  duration  of the
option and (v) the time, manner and form of payment upon exercise of an option.

    No options have been granted to date under the 1997 Plan.

    In January 1997, the 1997 Stock Option Plan for  Nonemployee  Directors (the
Directors  Plan) was adopted by the Company's Board of Directors and will become
effective upon the closing of the Company's  proposed  initial public  offering.
Under the terms of the Directors  Plan,  an aggregate of 150,000  options may be
granted and individuals who become members of the board prior to January 1, 1998
shall  automatically  receive 15,000  options.  In addition,  each  non-employee
director will receive  annually  options to purchase 3,000 shares on the date of
each  annual  meeting of the  Company's  stockholders  held after the closing of
initial public  offering.  The options will vest ratably over five years on each
yearly  anniversary  of the date such  options were granted and expire ten years
from the date of grant.

(12) TRADEMARK LICENSE

    In August 1996, the Company entered into a License Agreement under which the
licensee  has the right to sell  merchandise  bearing  certain of the  Company's
trademark names. The Company received and recorded as revenue in fiscal 1996 the
initial license fee of $250,000.  The Company is entitled to additional  license
fees of  $300,000  for the  period  January  1, 1998 to  December  31,  1998 and
$350,000 for the period  January 1, 1999 to December  31,  1999.  The Company is
also  entitled  to a  royalty  on  sales of  merchandise  bearing  the  licensed
trademark  names in excess of certain  minimum  amounts.  The license  agreement
expires on December 31, 1999, unless extended by both parties.

(13) 401(K) PLAN

     In January 1995, the Company  established the Earth and Ocean Sports,  Inc.
Employee Pension Plan (the Plan),  which is a deferred  contribution  plan under
Section  401(k) of the  Internal  Revenue  Code.  The Plan allows all  full-time
employees  over 21 years of age who have  completed one year of service with the
Company to make pretax deferred contributions to the Plan of up to 15% of annual
compensation or the maximum annual limitations, as defined. Contributions by the
Company to the Plan are  discretionary and determined by the Board of Directors.
There  were no  discretionary  contributions  to the  Plan for the  years  ended
October 31, 1995 and 1996.

(14) NEW ACCOUNTING STANDARD

    In March 1997, the Financial Accounting Standards Board issued SFAS No. 128,
Earnings  Per Share.  SFAS No. 128,  establishes  standards  for  computing  and
presenting  earnings per share and applies to entities with publicly held common
stock or potential  common stock.  This  statement is effective for fiscal years
ending  after  December  15,  1997 and early  adoption  is not  permitted.  When
adopted,  the statement will require  restatement  of prior years'  earnings per
share.  The Company will adopt this  statement for its fiscal year ended October
31, 1998 and does not believe that the effect of the  adoption of this  standard
would be materially  different  from the amounts  presented in the  accompanying
statements of operations.


                                      F-18


INSIDE BACK COVER:
- ------------------

[Four action  photographs  of the  Company's  snowboards in use; plus Spiral and
Flite product logo's]





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

     NO DEALER, SALES REPRESENTATIVE OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE
ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS,
AND, IF GIVEN OR MADE, SUCH  INFORMATION OR  REPRESENTATIONS  MUST NOT BE RELIED
UPON  AS  HAVING  BEEN  AUTHORIZED  BY  THE  COMPANY  OR ANY  UNDERWRITER.  THIS
PROSPECTUS  DOES NOT CONSTITUTE AN OFFER OF ANY  SECURITIES  OTHER THAN THOSE TO
WHICH IT RELATES OR AN OFFER TO SELL, OR A  SOLICITATION  OF AN OFFER TO BUY, TO
ANY  PERSON IN ANY  JURISDICTION  WHERE SUCH AN OFFER OR  SOLICITATION  WOULD BE
UNLAWFUL.  NEITHER THE DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE MADE HEREUNDER
SHALL,  UNDER ANY  CIRCUMSTANCES,  CREATE ANY  IMPLICATION  THAT THE INFORMATION
CONTAINED  HEREIN  IS  CORRECT  AS OF ANY  TIME  SUBSEQUENT  TO THE  DATE OF THE
PROSPECTUS.

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

                                TABLE OF CONTENTS


                                                                            PAGE
                                                                            ----
Prospectus Summary                                                             3
Risk Factors                                                                   6
Use of Proceeds                                                               11
Dividend Policy                                                               11
Capitalization                                                                12
Dilution                                                                      13
Selected Financial Data                                                       14
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operations                                                   16
Business                                                                      24
Management                                                                    35
Certain Transactions                                                          40
Principal Stockholders                                                        41
Description of Capital Stock                                                  42
Shares Eligible for Future Sale                                               45
Underwriting                                                                  47
Legal Matters                                                                 49
Experts                                                                       49
Change in Independent Public Accountants                                      49
Additional Information                                                        49
Index to Financial Statements                                                F-1

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

    UNTIL _____ , 1997 (25 DAYS AFTER THE DATE OF THIS PROSPECTUS),  ALL DEALERS
EFFECTING   TRANSACTIONS   IN  THE   REGISTERED   SECURITIES,   WHETHER  OR  NOT
PARTICIPATING  IN THIS  DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A  PROSPECTUS.
THIS IS IN ADDITION TO THE  OBLIGATION  OF DEALERS TO DELIVER A PROSPECTUS  WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD   ALLOTMENTS  OR
SUBSCRIPTIONS.

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



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




                                1,375,000 SHARES


                                     [LOGO]



                                 EARTH AND OCEAN
                                  SPORTS, INC.

                                  COMMON STOCK



                                   ----------
                                   PROSPECTUS
                                   ----------



                           H.C. WAINWRIGHT & CO., INC.

                                 CRUTTENDEN ROTH
                                  INCORPORATED



                                               , 1997

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




                                    PART II
                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     Estimated expenses (other than underwriting discount) payable in connection
with the sale of the Common Stock offered hereby are as follows:


SEC registration fee ..............................................  $   5,731
NASD filing fee ...................................................      2,391
Nasdaq National Market listing fee ................................     27,900
Representatives' non-accountable expense allowance ................    137,500
Printing and engraving expenses ...................................     75,000
Legal fees and expenses ...........................................    200,000
Accounting fees and expenses ......................................    100,000
Blue Sky fees and expenses (including legal fees) .................     10,000
Transfer agent and registrar fees and expenses ....................     10,000
Miscellaneous .....................................................     66,478
                                                                        ------
  Total ...........................................................   $635,000
                                                                      ========


    The Company will bear all expenses shown above.

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    The Massachusetts  Business  Corporation Law provides for indemnification of
the Company's  directors and officers for liabilities and expenses that they may
incur in such capacities, except with respect to any matter that the indemnified
person shall have been  adjudicated  in any proceeding not to have acted in good
faith in the  reasonable  belief that his or her action was in the best interest
of the  Company.  Reference  is  made  to the  Company's  amended  and  restated
corporate   charter  and  by-laws   filed  as  Exhibits   3.2  and  3.4  hereto,
respectively.

    The  Underwriting  Agreement  provides that the  Underwriters are obligated,
under certain  circumstances,  to indemnify directors,  officers and controlling
persons of the Company against certain liabilities,  including liabilities under
the Securities Act of 1933, as amended (the "Securities Act"). Reference is made
to the form of Underwriting Agreement filed as Exhibit 1.1 hereto.

    The Company expects to obtain a directors and officers  liability  insurance
for the benefit of its directors and officers.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.

    The  Company  has not issued any  unregistered  securities  except  upon its
incorporation and except as follows. The Company issued unregistered  securities
to an  aggregate  of  19  employees  in  connection  with  a  reorganization  of
management's  equity  interest in the Company  pursuant to a  Management  Equity
Reorganization  Plan,  dated as of October 31, 1996.  Pursuant to the Management
Equity  Reorganization  Plan, the Company's  "phantom stock" plan was terminated
and the  participating  employees  were issued an aggregate of 136,400 shares of
Common Stock at a nominal purchase price and options to purchase an aggregate of
113,600 shares of Common Stock in  consideration  thereof.  The Company's  chief
financial  officer,  who joined the Company in March 1997, was granted an option
to purchase  16,846  shares of Common  Stock at an  exercise  price per share of
$8.00.  In  addition,  the  Company's  senior  lender has been or will be issued
warrants  to  purchase  an  aggregate  of 237,175  shares of Common  Stock at an
exercise  price to be equal to 90% of the  initial  public  offering  price.  No
underwriters were involved in the foregoing sales of securities. Such sales were
made in reliance  upon an  exemption  from the  registration  provisions  of the
Securities Act set forth in Section 4(2) thereof  relative to sales by an issuer
not involving any public offering or the rules and regulations  thereunder,  or,
in the case of options to purchase  Common Stock,  Rule 701 under the Securities
Act.  All of the  foregoing  securities  are deemed  restricted  securities  for
purposes of the Securities Act.


                                      II-1






ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(A) EXHIBITS:




 EXHIBIT NO.
 -----------
                
  1.1              -- Form of Underwriting Agreement.
  1.2*             -- Form of Warrant Agreement between the Registrant and the Representatives.
  3.1              -- Current form of Articles of Organization of the Company, as amended.
  3.2              -- Form of Amended and Restated Articles of Organization of the Company, to be effective
                      upon completion of the Offering.
  3.3              -- Current form of By-laws of the Company.
  3.4              -- Form of Amended and Restated By-laws of the Company, to be effective upon completion
                      of the Offering.
  4.1*             -- Specimen certificate representing the Common Stock.
  5.1*             -- Opinion of Testa, Hurwitz & Thibeault, LLP.
 10.1              -- Management Equity Reorganization Plan.
 10.2              -- 1997 Equity Incentive Plan.
 10.3              -- 1997 Non-Employee Director Stock Option Plan.
 10.4*             -- Registration Rights Agreement among the Company, SSPR, L.P. CR Management Associates,
                      L.P. ("CRM"), Jon A. Glydon and Jackson National Life ("JNL").
 10.5              -- Consulting Agreement between the Company and CRM dated July 13, 1993, as amended.
 10.6              -- Lease between the Company and Oceanside Associates dated March 30, 1992 as amended.
 10.7              -- Lease between the Company and Allied Venture Number 1 dated December 13, 1995.
 10.8              -- Lease between the Company and Joe P. Ruthven Investments dated July 9, 1996.
 10.9*             -- Loan Agreement among the Registrant, SSPR, L.P. and Jackson National Life dated March 26, 1997.
 11.1              -- Calculation of earnings per share.
 16.1*             -- Letter re Change in Certifying Accountant.
 23.1              -- Consent of Arthur Andersen LLP.
 23.2              -- Consent of Richard A. Eisner & Company, LLP.
 23.3              -- Consent of Testa, Hurwitz & Thibeault, LLP (included in Exhibit 5.1).
 24.1              -- Power of Attorney (see page II-4).
 27.1              -- Financial Data Schedule.



- -----------
* To be filed by amendment.

(B) FINANCIAL STATEMENT SCHEDULES:

    Schedule II  Valuation and Qualifying Accounts

     All  other  schedules  for  which  provision  is  made  in  the  applicable
accounting  regulations  of the  Securities  and  Exchange  Commission  are  not
required under the related instructions or are inapplicable,  and therefore have
been omitted.


                                      II-2




ITEM 17. UNDERTAKINGS.

    Insofar as indemnification  for liabilities arising under the Securities Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
registrant pursuant to provisions described in Item 14 above, or otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

    The  undersigned   registrant  hereby  undertakes  (1)  to  provide  to  the
underwriters at the closing specified in the underwriting agreement certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriters to permit prompt delivery to each purchaser;  (2) that for purposes
of determining any liability under the Securities Act , the information  omitted
from  the  form of  prospectus  filed  as part of a  registration  statement  in
reliance  upon Rule 430A and  contained in the form of  prospectus  filed by the
registrant  pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
shall be deemed to be part of this registration  statement as of the time it was
declared  effective;  and (3) that for the purpose of determining  any liability
under the Securities Act, each post-effective  amendment that contains a form of
prospectus  shall be deemed to be a new registration  statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.


                                      II-3





                                   SIGNATURES

    PURSUANT TO THE  REQUIREMENTS  OF THE SECURITIES ACT OF 1933, THE REGISTRANT
HAS DULY CAUSED THIS  REGISTRATION  STATEMENT  TO BE SIGNED ON ITS BEHALF BY THE
UNDERSIGNED,  THEREUNTO DULY AUTHORIZED, IN HYANNIS,  MASSACHUSETTS ON MARCH 26,
1997.

                                    EARTH AND OCEAN SPORTS, INC.

                                    By: /s/ JON A. GLYDON
                                       ---------------------------------
                                        JON A. GLYDON
                                        PRESIDENT AND CHIEF EXECUTIVE OFFICER


                        POWER OF ATTORNEY AND SIGNATURES

    We, the undersigned  officers and directors of Earth and Ocean Sports, Inc.,
hereby  severally  constitute  and appoint Jon A. Glydon,  Brooks R. Herrick and
Edwin L. Miller Jr.,  and each of them  singly,  our true and lawful  attorneys,
with full power to them and each of them singly,  to sign for us in our names in
the  capacities  indicated  below,  any  registration  statement  related to the
Offering that is to be effective  upon filing  pursuant to Rule 462(b) under the
Securities  Act of  1933  (a  "462(b)  Registration  Statement"),  any  and  all
amendments   and  exhibits  to  this   registration   statement  or  any  462(b)
Registration  Statement,  and any and all applications and other documents to be
filed with the Securities and Exchange Commission pertaining to the registration
of the securities  covered hereby or thereby,  and generally to do all things in
our names and on our behalf in such capacities to enable Earth and Ocean Sports,
Inc.  to  comply  with  the  provisions  of the  Securities  Act of 1933 and all
requirements of the Securities and Exchange Commission.

     PURSUANT  TO  THE   REQUIREMENTS  OF  THE  SECURITIES  ACT  OF  1933,  THIS
REGISTRATION  STATEMENT  HAS  BEEN  SIGNED  BY  THE  FOLLOWING  PERSONS  IN  THE
CAPACITIES AND ON THE DATES INDICATED.




                SIGNATURE                                 TITLE(S)                         DATE
                ---------                                 --------                         ----
                                                                               
         /s/ JON A. GLYDON                  PRESIDENT, CHIEF EXECUTIVE OFFICER AND    MARCH 26, 1997
   ----------------------------------        DIRECTOR (PRINCIPAL EXECUTIVE  OFFICER)
             JON A. GLYDON                                        
                                             

       /s/  BROOKS R. HERRICK               SENIOR VICE PRESIDENT, CHIEF FINANCIAL    MARCH 26, 1997
   ----------------------------------        OFFICER AND TREASURER (PRINCIPAL 
            BROOKS R. HERRICK                FINANCIAL AND ACCOUNTING OFFICER) 
                                              

      /s/ GUSTAV A. CHRISTENSEN             DIRECTOR                                  MARCH 26, 1997
   ----------------------------------
          GUSTAV A. CHRISTENSEN

        /s/ THOMAS H. CONWAY                DIRECTOR                                  MARCH 26, 1997
   ----------------------------------
            THOMAS H. CONWAY

      /s/ DR. JAMES L. MCKENNEY             DIRECTOR                                  MARCH 26, 1997
   ----------------------------------
          DR. JAMES L. MCKENNEY

         /s/ STEVEN J. ROTH                 DIRECTOR                                  MARCH 26, 1997
   ----------------------------------
             STEVEN J. ROTH




                                      II-4




              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE

To Earth and Ocean Sports, Inc.:

    We have audited,  in accordance with generally accepted auditing  standards,
the  financial  statements  of Earth and Ocean  Sports,  Inc.  included  in this
registration  statement and have issued our report  thereon  dated  February 13,
1997 (except with respect to Note (6), as to which the date is March 27,  1997).
Our audit was made for the purpose of forming an opinion on the basic  financial
statements  taken as a whole.  The  schedule  listed in Item 16(b)  above is the
responsibility  of the  Company's  management  and is presented  for purposes of
complying with the Securities and Exchange Commission's rules and is not part of
the basic financial statements. This schedule has been subjected to the auditing
procedures  applied in the audit of the basic  financial  statements and, in our
opinion, fairly states, in all material respects, the financial data required to
be set forth therein,  in relation to the basic financial  statements taken as a
whole.


                                              ARTHUR ANDERSEN LLP



Boston, Massachusetts
February 13, 1997



                                      S-1






              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE

To Earth and Ocean Sports, Inc.:

     We have audited,  in accordance with generally accepted auditing standards,
the  financial  statements  of Earth and Ocean  Sports,  Inc.  included  in this
registration  statement and have issued our report  thereon  dated  December 29,
1995.  Our audit was made for the  purpose  of  forming  an opinion on the basic
financial  statements  taken as a whole. The schedule listed in Item 16(b) above
is the responsibility of the Company's  management and is presented for purposes
of complying with the Securities and Exchange Commission's rules and is not part
of the basic  financial  statements.  This  schedule  has been  subjected to the
auditing procedures applied in the audit of the basic financial  statements and,
in our opinion,  fairly  states,  in all material  respects,  the financial data
required to be set forth therein, in relation to the basic financial  statements
taken as a whole.


                                         /s/ RICHARD A. EISNER & COMPANY, LLP



Cambridge, Massachusetts
December 29, 1995




                                      S-2





                          EARTH AND OCEAN SPORTS, INC.

                        VALUATION AND QUALIFYING ACCOUNTS




                                              BALANCE,                                   BALANCE,
                                            BEGINNING OF                                 END OF
                                               PERIOD      INCREASES(1)    DEDUCTIONS    PERIOD
                                               ------      ---------       ----------    ------
                                                                            
ACCOUNTS RECEIVABLE RESERVE:
   October 31, 1995 .......................   $ 36,900        $240,501      $(239,801)  $  37,600
                                              ========        ========      =========   =========
   October 31, 1996 .......................   $ 37,600        $245,857      $(131,557)  $ 151,900
                                              ========        ========      =========   =========
   January 31, 1997 .......................   $151,900        $ 27,638      $ (18,038)  $ 161,500
                                              ========        ========      =========   =========

(1) Includes allowances for doubtful accounts and sales returns.




                                      S-3