EXHIBIT 99.2

                              AERA JAPAN LIMITED
                              AND SUBSIDIARIES


                              Consolidated Financial Statements for
                              the Year Ended June 30, 2001, and
                              Independent Auditors' Report





INDEPENDENT AUDITORS' REPORT



To the Board of Directors and Shareholders of
   Aera Japan Limited
   (Nihon Aera Kabushiki Kaisha):

We have audited the accompanying consolidated balance sheet of Aera Japan
Limited (Nihon Aera Kabushiki Kaisha) and subsidiaries as of June 30, 2001, and
the related consolidated statements of operations, shareholders' equity, and
cash flows for the year then ended (all expressed in Japanese yen). These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States of America. 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 accompanying consolidated financial statements present
fairly, in all material respects, the financial position of Aera Japan Limited
and subsidiaries at June 30, 2001, and the results of their operations and their
cash flows for the year then ended in conformity with accounting principles
generally accepted in the United States of America.

As discussed in Note 1 to the consolidated financial statements, Aera Japan
Limited and subsidiaries changed their method of accounting for revenue
recognition in 2001.

Our audit also comprehended the translation of Japanese yen amounts into U.S.
dollar amounts included in the consolidated financial statements and, in our
opinion, such translation has been made in conformity with the basis stated in
Note 1. Such U.S. dollar amounts are presented solely for the convenience of
readers outside Japan.



DELOITTE TOUCHE TOHMATSU
Tokyo, Japan
August 24, 2001, except for Notes 9 and 14,
as to which the date is March 1, 2002





AERA JAPAN LIMITED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET
JUNE 30, 2001
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                                        Thousands of
                                                                        U.S. Dollars
ASSETS                                             Thousands of Yen       (Note 1)
- ------                                             ----------------     ------------
                                                                  
CURRENT ASSETS:
   Cash and cash equivalents                        Y.  1,844,474       $     14,756
   Time deposits (Note 4)                                 140,502              1,124
   Marketable equity securities (Notes 2 and 4)             2,555                 20
   Receivables:
     Trade notes                                          503,790              4,030
     Trade accounts (Note 11)                           2,038,627             16,309
     Due from officer (Note 11)                           319,529              2,556
     Other                                                 93,083                744
     Allowance for doubtful receivables                   (43,356)              (347)
   Inventories (Note 3)                                 3,908,823             31,271
   Deferred tax assets (Note 7)                           418,819              3,351
   Prepaid expenses and other current assets               34,094                273
                                                   --------------       ------------

               Total current assets                     9,260,940             74,087
                                                   --------------       ------------

PROPERTY AND EQUIPMENT (Note 4):
   Land                                                   608,470              4,868
   Buildings and structures                             1,544,182             12,353
   Machinery and equipment (Note 5)                     1,090,971              8,728
   Computer software (Note 5)                             273,780              2,190
   Furniture and fixtures                                 146,026              1,168
                                                   --------------       ------------
               Total                                    3,663,429             29,307
   Accumulated depreciation and amortization           (1,791,137)           (14,329)
                                                   --------------       ------------

               Net property and equipment               1,872,292             14,978
                                                   --------------       ------------

OTHER ASSETS:
   Deferred tax assets (Note 7)                           154,781              1,238
   Investments (Note 2):
     Marketable equity securities (Note 4)                 59,451                476
     Sundry investments and other                          97,331                779
   Lease deposits                                          29,232                234
   Other assets (Note 4)                                   18,738                150
                                                   --------------       ------------

               Total other assets                         359,533              2,877

                                                   --------------       ------------
TOTAL                                              Y.  11,492,765       $     91,942
                                                   ==============       ============
</Table>


See notes to consolidated financial statements.



                                       2



<Table>
<Caption>
                                                                  Thousands of
                                                                  U.S. Dollars
LIABILITIES AND SHAREHOLDERS' EQUITY           Thousands of Yen     (Note 1)
- ------------------------------------           ----------------   ------------
                                                            
CURRENT LIABILITIES:
   Short-term debt (Notes 4 and 6)              Y.   1,779,751    $     14,238
   Current maturities of long-term debt
     (Notes 4 and 6)                                   779,728           6,238
   Current maturities of lease obligations
     (Note 5)                                          123,150             985
   Payable:
     Trade notes                                     1,344,625          10,757
     Trade accounts (Note 11)                          457,479           3,660
     Other                                             166,656           1,333
   Accrued expenses:
     Accrued income taxes (Note 7)                     641,372           5,131
     Other accrued expenses                            458,663           3,669
   Other current liabilities (Note 7)                   18,420             148
                                                --------------    ------------

               Total current liabilities             5,769,844          46,159
                                                --------------    ------------

LONG-TERM LIABILITIES:
   Long-term debt, less current maturities
     (Notes 4 and 6)                                 1,607,206          12,857
   Lease obligations, less current maturities
     (Note 5)                                          169,875           1,359
   Accrued pension cost and liability for
     severance
     indemnities (Notes 8 and 14)                      808,581           6,469
   Other long-term liabilities                          16,994             136
                                                --------------    ------------

               Total long-term liabilities           2,602,656          20,821
                                                --------------    ------------

COMMITMENTS AND CONTINGENT LIABILITIES
   (Note 13)

SHAREHOLDERS' EQUITY (Note 9):
   Common stock, Y.500 par value--authorized,
     250,000 shares; issued and outstanding,
     68,000 shares                                     288,000           2,304
                                                --------------    ------------
   Capital surplus (Note 6)                            269,000           2,152
                                                --------------    ------------
   Retained earnings (Note 14):
     Appropriated for legal reserve                     59,582             477
     Unappropriated                                  2,509,303          20,074
                                                --------------    ------------
               Subtotal                              2,568,885          20,551
                                                --------------    ------------
   Accumulated other comprehensive income
     (loss) (net of tax):
     Net unrealized gains on available-for-sale
       securities                                        1,889              15
     Foreign currency translation adjustments           (7,509)            (60)
                                                --------------    ------------
               Subtotal                                 (5,620)            (45)
                                                --------------    ------------

               Total shareholders' equity            3,120,265          24,962
                                                --------------    ------------

TOTAL                                           Y.  11,492,765    $     91,942
                                                ==============    ============
</Table>


                                       3


AERA JAPAN LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED JUNE 30, 2001
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                                          Thousands of
                                                                          U.S. Dollars
                                                    Thousands of Yen        (Note 1)
                                                    ----------------      ------------
                                                                    
NET SALES (Note 11)                                  Y.   13,620,297       $    108,962

COST OF SALES (Note 11)                                   8,224,738             65,798
                                                     --------------       ------------

               Gross profit                               5,395,559             43,164

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
   (Note 12)                                              3,356,203             26,849
                                                     --------------       ------------

               Operating income                           2,039,356             16,315
                                                     --------------       ------------

OTHER INCOME (EXPENSES):
   Interest expenses (net of interest income of
     Y.15,014 thousand--$120 thousand) (Note 11)           (164,382)            (1,315)
   Foreign exchange gain--net                               385,162              3,081
   Gain on securities (Note 2)                                2,451                 20
   Miscellaneous income--net                                  2,303                 18
                                                     --------------       ------------

               Other income--net                            225,534              1,804
                                                     --------------       ------------

INCOME BEFORE INCOME TAXES                                2,264,890             18,119
                                                     --------------       ------------

PROVISION FOR INCOME TAXES (Note 7):
   Current                                                1,147,851              9,183
   Deferred                                                  91,003                728
                                                     --------------       ------------

               Total                                      1,238,854              9,911
                                                     --------------       ------------

INCOME BEFORE CUMULATIVE EFFECT OF
   ACCOUNTING CHANGES                                     1,026,036              8,208

CUMULATIVE EFFECT OF ACCOUNTING CHANGES
   (NET OF Y.32,549 THOUSAND ($260 THOUSAND)
   INCOME TAX EFFECT)                                       (40,595)              (325)
                                                     --------------       ------------

NET INCOME                                           Y.     985,441       $      7,883
                                                     ==============       ============
</Table>


See notes to consolidated financial statements.


                                       4



AERA JAPAN LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
- --------------------------------------------------------------------------------
YEAR ENDED JUNE 30, 2001

<Table>
<Caption>
                                                                                           Thousands of Yen
                                                                            ---------------------------------------------------
                                                                                                              Retained Earnings
                                                                                                              Appropriated for
                                                                            Common Stock   Capital Surplus      Legal Reserve
                                                                            ------------   ---------------    -----------------
                                                                                                     
BALANCE, JULY 1, 2000                                                        Y.  288,000     Y.  269,000         Y.  47,884
   Comprehensive income (loss):
     Net income

     Other comprehensive loss, net of tax:
        Changes in unrealized holding gains, net of tax effect of
          Y.6,632 thousand
        Reclassification adjustments for gains credited to net income,
          net of tax effect of Y.1,078 thousand
        Changes in foreign currency translation adjustments

               Total other comprehensive loss


               Total comprehensive income


   Cash dividends paid
   Transfer to retained earnings appropriated for legal reserve                                                      11,698
                                                                             -----------     -----------         ----------

BALANCE, JUNE 30, 2001                                                       Y.  288,000     Y.  269,000         Y.  59,582
                                                                             ===========     ===========         ==========

<Caption>
                                                                                                Thousands of Yen
                                                                            -----------------------------------------------------
                                                                                                Accumulated Other       Total
                                                                             Unappropriated       Comprehensive     Shareholders'
                                                                            Retained Earnings     Income (Loss)         Equity
                                                                            -----------------   -----------------   -------------
                                                                                                           
BALANCE, JULY 1, 2000                                                         Y.  1,552,560         Y.  58,349      Y.  2,215,793
   Comprehensive income (loss):
     Net income                                                                     985,441                               985,441

     Other comprehensive loss, net of tax:
        Changes in unrealized holding gains, net of tax effect of
          Y.6,632 thousand                                                                              (9,717)            (9,717)
        Reclassification adjustments for gains credited to net income,
          net of tax effect of Y.1,078 thousand                                                         (1,373)            (1,373)
        Changes in foreign currency translation adjustments                                            (52,879)           (52,879)

               Total other comprehensive loss


               Total comprehensive income


   Cash dividends paid                                                              (17,000)                              (17,000)
   Transfer to retained earnings appropriated for legal reserve                     (11,698)
                                                                              -------------         ----------      -------------

BALANCE, JUNE 30, 2001                                                        Y.  2,509,303         Y.  (5,620)     Y.  3,120,265
                                                                              =============         ==========      =============

<Caption>
                                                                           Thousands of Yen
                                                                           ----------------
                                                                            Comprehensive
                                                                            Income (Loss)
                                                                            -------------
                                                                         
BALANCE, JULY 1, 2000
   Comprehensive income (loss):
     Net income                                                              Y.  985,441
                                                                             -----------
     Other comprehensive loss, net of tax:
        Changes in unrealized holding gains, net of tax effect of
          Y.6,632 thousand                                                        (9,717)
        Reclassification adjustments for gains credited to net income,
          net of tax effect of Yen 1,078 thousand                                 (1,373)
        Changes in foreign currency translation adjustments                      (52,879)
                                                                             -----------
               Total other comprehensive loss                                    (63,969)
                                                                             -----------

               Total comprehensive income                                    Y.  921,472
                                                                             ===========

   Cash dividends paid
   Transfer to retained earnings appropriated for legal reserve


BALANCE, JUNE 30, 2001

</Table>


<Table>
<Caption>
                                                                                      Thousands of U.S. Dollars (Note 1)
                                                                            ---------------------------------------------------
                                                                                                              Retained Earnings
                                                                                                              Appropriated for
                                                                            Common Stock   Capital Surplus      Legal Reserve
                                                                            ------------   ---------------    -----------------
                                                                                                     
BALANCE, JULY 1, 2000                                                          $2,304          $2,152              $383

   Comprehensive income (loss):
     Net income

     Other comprehensive loss, net of tax:
        Changes in unrealized holding gains, net of tax effect of
          $53 thousand
        Reclassification adjustments for gains credited to net income,
          net of tax effect of $9 thousand
        Changes in foreign currency translation adjustments

               Total other comprehensive loss


               Total comprehensive income

   Cash dividends paid
   Transfer to retained earnings appropriated for legal reserve                                                      94
                                                                               ------          ------              ----
BALANCE, JUNE 30, 2001                                                         $2,304          $2,152              $477
                                                                               ======          ======              ====

<Caption>
                                                                                   Thousands of U.S. Dollars (Note 1)
                                                                            -----------------------------------------------------
                                                                                                Accumulated Other       Total
                                                                             Unappropriated       Comprehensive     Shareholders'
                                                                            Retained Earnings     Income (Loss)         Equity
                                                                            -----------------   -----------------   -------------
                                                                                                          
BALANCE, JULY 1, 2000                                                           $12,421             $467               $17,727

   Comprehensive income (loss):
     Net income                                                                   7,883                                  7,883

     Other comprehensive loss, net of tax:
        Changes in unrealized holding gains, net of tax effect of
          $53 thousand                                                                               (78)                  (78)
        Reclassification adjustments for gains credited to net income,
          net of tax effect of $9 thousand                                                           (11)                  (11)
        Changes in foreign currency translation adjustments                                         (423)                 (423)

               Total other comprehensive loss


               Total comprehensive income

   Cash dividends paid                                                             (136)                                  (136)
   Transfer to retained earnings appropriated for legal reserve                     (94)
                                                                                -------             ----               -------
BALANCE, JUNE 30, 2001                                                          $20,074             $(45)              $24,962
                                                                                =======             ====               =======

<Caption>
                                                                            Thousands of U.S. Dollars (Note 1)
                                                                            ----------------------------------
                                                                              Comprehensive
                                                                              Income (Loss)
                                                                              -------------
BALANCE, JULY 1, 2000


                                                                         
   Comprehensive income (loss):
     Net income                                                                   $7,883
                                                                                  ------
     Other comprehensive loss, net of tax:
        Changes in unrealized holding gains, net of tax effect of
          $53 thousand                                                               (78)
        Reclassification adjustments for gains credited to net income,
          net of tax effect of $9 thousand                                           (11)
        Changes in foreign currency translation adjustments                         (423)
                                                                                  ------
               Total other comprehensive loss                                       (512)
                                                                                  ------

               Total comprehensive income                                         $7,371
                                                                                  ======
   Cash dividends paid
   Transfer to retained earnings appropriated for legal reserve

BALANCE, JUNE 30, 2001
</Table>


See notes to consolidated financial statements.


                                       5


AERA JAPAN LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS
YEAR ENDED JUNE 30, 2001
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                                             Thousands of
                                                                             U.S. Dollars
                                                          Thousands of Yen     (Note 1)
                                                          ----------------   ------------
                                                                       
OPERATING ACTIVITIES:
   Net income                                               Y.  985,441       $   7,883
   Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation and amortization                              336,939           2,696
     Restoration of doubtful receivables                         (6,325)            (50)
     Gain on sales of property and equipment                       (535)             (4)
     Gain on short-term and other investments                    (2,451)            (20)
     Deferred income tax                                         91,003             728
     Accrued pension and severance liabilities                   45,225             362
     Cumulative effect of accounting changes (Note 1)            40,595             325
     Changes in:
        Notes and accounts receivable                           790,765           6,326
        Inventories                                            (518,292)         (4,146)
        Prepaid expenses and other current assets                  (841)             (7)
        Notes and accounts payable                             (827,760)         (6,622)
        Accrued income taxes                                   (196,311)         (1,571)
        Accrued expenses                                        105,704             845
        Others                                                  (10,547)            (84)
                                                            -----------       ---------

               Net cash provided by operating activities        832,610           6,661
                                                            -----------       ---------

INVESTING ACTIVITIES:
   Increase in time deposits                                   (186,028)         (1,488)
   Decrease in time deposits                                    246,078           1,969
   Purchase of property and equipment                          (150,324)         (1,203)
   Purchase of investments                                      (20,658)           (165)
   Proceeds from sale of property and equipment                   5,190              41
   Proceeds from the sales/maturities of investments                148               1
                                                            -----------       ---------

               Net cash used in investing activities           (105,594)           (845)
                                                            -----------       ---------

FINANCING ACTIVITIES:
   Net decrease in short-term borrowings                       (103,234)           (825)
   Principal payments under capital lease obligations          (125,970)         (1,008)
   Proceeds from long-term debt                                 768,784           6,150
   Repayments of long-term debt                                (860,869)         (6,887)
   Payment of dividends                                         (17,000)           (136)
                                                            -----------       ---------

               Net cash used in financing activities           (338,289)         (2,706)
                                                            -----------       ---------

FORWARD                                                     Y.  388,727       $   3,110
</Table>


                                                                     (Continued)


                                       6



AERA JAPAN LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS
YEAR ENDED JUNE 30, 2001
- --------------------------------------------------------------------------------

<Table>
<Caption>
                                                                 Thousands of
                                                                 U.S. Dollars
                                             Thousands of Yen      (Note 1)
                                             ----------------    ------------
                                                           
FORWARD                                        Y.    388,727      $    3,110

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND
   CASH EQUIVALENTS                                    7,444              59
                                               -------------      ----------

NET INCREASE IN CASH AND CASH EQUIVALENTS            396,171           3,169

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR       1,448,303          11,587
                                               -------------      ----------

CASH AND CASH EQUIVALENTS, END OF YEAR         Y.  1,844,474      $   14,756
                                               =============      ==========


CASH PAID DURING THE YEAR FOR:
   Interest paid                               Y.    177,362      $    1,419
   Income tax paid                                 1,352,497          10,820

NON-CASH FINANCING ACTIVITIES:
   Capital lease obligations                          76,599             613
</Table>


See notes to consolidated financial statements.


                                                                     (Concluded)

                                       7



AERA JAPAN LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2001
- --------------------------------------------------------------------------------


1.       BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   (1)   BASIS OF PRESENTATION

         BASIS OF FINANCIAL STATEMENTS--The accompanying consolidated financial
         statements are stated in Japanese yen, the currency of the country in
         which Aera Japan Limited ("Company") is incorporated. The translation
         of Japanese yen amounts into U.S. dollar amounts is included solely for
         the convenience of readers outside Japan and has been made at the rate
         of Y.125 = U.S.$1, the approximate rate of exchange at June 30, 2001.
         The translation should not be construed as a representation that the
         Japanese yen amounts could be converted into U.S. dollars at the above
         or any other rate.

         The accompanying consolidated financial statements have been prepared
         on the basis of accounting principles generally accepted in the United
         States of America ("US GAAP"). Effect has been given in the
         consolidated financial statements to adjustments which have not been
         entered in the general books of account of the Company and its
         subsidiaries (together, the "Companies") (as defined below) maintained
         in accordance with accounting practices prevailing in the countries of
         incorporation. The principal adjustments include those relating to (1)
         accounting for leases, (2) accounting for insurance cost, (3) valuation
         of inventory, (4) valuation of investments, (5) accounting for pension
         costs and severance indemnities and (6) accrual of certain expenses and
         losses.

         NATURE OF OPERATIONS--The Company was incorporated in Japan in November
         1976 as Nippon Tylan Corporation, and changed its name to Aera Japan
         Limited in November 1992. The Company with its four overseas
         subsidiaries, located in the United States of America, the United
         Kingdom, Germany and Korea, engage in the manufacture and supply of
         mass flow controllers and related devices which are used for
         controlling process gases in the production of semiconductors. The
         Company's customers are manufacturers in the semiconductor industry and
         the Company's business is subject to industry-wide fluctuations.

         USE OF ESTIMATES--The preparation of financial statements in conformity
         with US GAAP 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.

    (2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         CONSOLIDATION--The consolidated financial statements include the
         accounts of the Companies. All significant intercompany items have been
         eliminated.


                                       8


         REVENUE RECOGNITION--Effective July 1, 2000, the Companies changed
         their revenue recognition policy by adopting Staff Accounting Bulletin
         ("SAB") No. 101, "Revenue Recognition in Financial Statements" issued
         by the U.S. Securities and Exchange Commission.

         As a result, the Companies recognize certain revenues upon the
         customers' completion of inspection procedures in instances whereby the
         related sales contracts stipulate that such procedures be completed in
         order for the title of the products to be transferred to the customers.
         Previously, all revenues were recognized upon shipment of the products
         when the Companies' obligations pursuant to the sales contracts were
         considered substantially completed. The Companies have recorded a
         one-time non-cash charge of Y.40,595 thousand ($325 thousand), net of
         income tax effect of Y.32,549 thousand ($260 thousand), to reflect
         the cumulative effect of the change as of the beginning of the fiscal
         year. The accounting change did not have a material effect on the
         Companies' consolidated statement of operations (before the cumulative
         effect) for the year ended June 30, 2001.

         Estimated warranty costs and provisions for returns and allowances are
         recorded at the time the revenue is recognized.

         CASH AND CASH EQUIVALENTS--Cash and cash equivalents consist of cash on
         hand and deposits in banks including time deposits, with original
         maturities of three months or less, that are readily convertible into
         cash and have no significant risk of change in value.

         INVESTMENTS--The Companies' investments in marketable equity securities
         are classified as available-for-sale securities which are stated at
         fair value based on quoted market prices with unrealized gains and
         losses excluded from earnings and reported in accumulated other
         comprehensive income (loss).

         The cost of securities sold is determined based on the average-cost
         method.

         Life insurance contracts included in sundry investments are stated at
         cash surrender value.

         INVENTORIES--Inventories are stated at the lower of cost, which is
         determined principally by the average-cost method, or market.

         DEPRECIATION AND AMORTIZATION--Depreciation of property and equipment
         is computed principally under the declining-balance method over the
         estimated useful lives of related assets. Machinery and equipment under
         capital leases is amortized principally using the declining-balance
         method over the lease terms. Computer software under capital leases is
         recorded at cost less accumulated amortization and is amortized on a
         straight-line method over the lease terms.

         Estimated useful lives for property and equipment, and lease terms of
         computer software are as follows:

<Table>
                                                 
              Buildings and structures             3 to 45 years
              Machinery and equipment              3 to 15 years
              Furniture and fixtures               3 to 20 years
              Computer software                    3 to  6 years
</Table>


                                       9


         The cost and accumulated depreciation of property and equipment sold,
         retired, or otherwise disposed of are relieved from the accounts, and
         any resulting gains or losses are reflected in income.

         LONG-LIVED ASSETS--Long-lived assets and certain identifiable
         intangibles to be held and used are reviewed for impairment whenever
         events or changes in circumstances indicate that the carrying amount of
         an asset may not be recoverable. If the sum of the expected
         undiscounted future cash flows is less than the carrying amount of the
         asset, an impairment loss is recognized. In that event, a loss is
         recognized based on the amount by which the carrying value exceeds the
         fair market value of the long-lived asset. Fair market value is
         determined primarily using the anticipated cash flows discounted at a
         rate commensurate with the risk involved. Losses on long-lived assets
         to be disposed of are determined in a similar manner, except that fair
         market values are reduced for the cost to dispose. There was no
         significant impairment loss recognized for long-lived assets during the
         year ended June 30, 2001.

         INCOME TAXES--The provision for income taxes is determined using the
         asset and liability method of accounting for income taxes. Under this
         method, the tax effect of temporary differences between the financial
         statements and income tax basis of assets and liabilities is recognized
         as deferred income taxes, using enacted tax rates applicable to the
         periods in which the differences are expected to affect taxable income.
         The effect on deferred tax assets and liabilities of a change in tax
         rates is recognized in income in the period that includes the enactment
         date. A valuation allowance is recognized for any portion of the
         deferred tax assets where it is considered more likely than not that
         the asset will not be realized.

         PENSION AND SEVERANCE INDEMNITIES PLANS--The Company has a pension plan
         and a severance indemnities plan covering substantially all employees,
         other than directors. The Company adopted Statement of Financial
         Accounting Standards ("SFAS") No. 87, "Employers' Accounting for
         Pensions" effective July 1, 1998, and the costs of the pension plan and
         severance indemnities plan are accrued based on amounts determined
         using actuarial methods in accordance with the statement. The
         transition asset is amortized over 16.5 years commencing with the
         statement's effective date.

         The costs of the severance indemnities plan of a subsidiary and the
         directors' severance indemnities plan of the Company are accrued based
         on the vested benefit obligation, which is the amount required to be
         paid if all employees/directors terminated their
         employment/appointments at each balance sheet date.

         FOREIGN CURRENCY TRANSLATION--Foreign currency financial statements of
         subsidiaries are measured using local currencies as the functional
         currency. Assets and liabilities are translated into Japanese yen at
         year-end rates of exchange and all income and expense accounts are
         translated at average rates of exchange for the year. The resulting
         translation adjustments are included in accumulated other comprehensive
         income (loss).

         Foreign currency receivables and payables are translated into Japanese
         yen at year-end rates of exchange and the resulting exchange gains or
         losses are recognized in earnings.



                                       10



2.       INVESTMENTS

         MARKETABLE EQUITY SECURITIES--At June 30, 2001, the aggregate cost,
         gross unrealized gains and losses and fair value on available-for-sale
         securities, consisting of marketable equity securities, were as
         follows:

<Table>
<Caption>
                                      Thousands of
                   Thousands of Yen   U.S. Dollars
                   ----------------   ------------
                                
Cost                  Y.  57,103         $ 457
Unrealized gains          14,684           117
Unrealized losses         (9,781)          (78)
                      ----------         -----

Fair value            Y.  62,006         $ 496
                      ==========         =====
</Table>

         There were no sales of available-for-sale securities for the year ended
         June 30, 2001.

         On April 1, 2001, in connection with the merger of The Sumitomo Bank,
         Limited and The Sakura Bank, Limited ("Sakura"), the Company exchanged
         shares of Sakura for those of Sumitomo Mitsui Banking Corporation. In
         accordance with EITF 91-5, "Nonmonetary Exchange of Cost-Method
         Investments," a non-cash gain of Y.2,451 thousand ($20 thousand) was
         recorded for the year ended June 30, 2001, as a result of the exchange.

         SUNDRY INVESTMENTS (OTHER THAN MARKETABLE EQUITY SECURITIES) AND
         OTHER--At June 30, 2001, sundry investments and other consisted of the
         following:

<Table>
<Caption>
                                                                    Thousands of
                                                 Thousands of Yen   U.S. Dollars
                                                 ----------------   -----------
                                                              
Cash surrender value of life insurance contracts    Y.  94,524         $ 756
Non-current time deposit                                 1,500            12
Long-term receivables                                      249             2
Other                                                    1,058             9
                                                    ----------         -----

Total sundry investments and other                  Y.  97,331         $ 779
                                                    ==========         =====
</Table>

3.       INVENTORIES

         Inventories at June 30, 2001, consisted of the following:

<Table>
<Caption>
                                       Thousands of
                    Thousands of Yen   U.S. Dollars
                    ----------------   -----------
                                 
Finished products      Y.    960,687     $ 7,686
Work in process              204,238       1,634
Materials                  2,703,288      21,626
Supplies and other            40,610         325
                       -------------     -------

Inventory              Y.  3,908,823     $31,271
                       =============     =======
</Table>



                                       11


4.       PLEDGED ASSETS

         At June 30, 2001, assets pledged as collateral for short-term debt and
         long-term debt of the Company were as follows:
<Table>
<Caption>
                                                       Thousands of
                                    Thousands of Yen   U.S. Dollars
                                    ----------------   -----------
                                                 
Time deposits                         Y.     18,000      $     144
Marketable equity securities                 46,800            374
Property and equipment
   (net of accumulated depreciation)      1,275,325         10,203
Other assets                                  1,700             14
                                      -------------      ---------

Total                                 Y.  1,341,825      $  10,735
                                      =============      =========
</Table>

         The above pledged assets are classified by the type of liabilities to
         which they relate as follows:

<Table>
<Caption>
                                      Thousands of
                   Thousands of Yen   U.S. Dollars
                   ----------------   -----------
                                
Short-term debt      Y.    606,108      $ 4,849
Long-term debt             735,717        5,886
                     -------------      -------

Total                Y.  1,341,825      $10,735
                     =============      =======
</Table>

         See Note 6 for a description of the right of the lending banks to
         require the Company to provide collateral (or additional collateral)
         not included in pledged assets summarized above, and assets
         collateralized under the loan and security agreement of the US
         subsidiary.

5.       LEASES

         CAPITAL LEASES--The Company leases the following assets under capital
         lease agreements, which are comprised of machinery and equipment used
         in production, office equipment and computer software:

<Table>
<Caption>
                                                  Thousands of
                               Thousands of Yen   U.S. Dollars
                               ----------------   -----------
                                            
Machinery and equipment           Y.  517,870       $  4,143
Less accumulated amortization        (386,980)        (3,096)
                                  -----------       --------

               Net                    130,890          1,047
                                  -----------       --------

Computer software                     157,666          1,261
Less accumulated amortization         (97,817)          (782)
                                  -----------       --------

               Net                     59,849            479
                                  -----------       --------

Total capital lease assets--net   Y.  190,739       $  1,526
                                  ===========       ========
</Table>

         OPERATING LEASES--The Company leases certain office space, principally
         under cancelable lease agreements and certain other assets under
         noncancelable lease agreements. Rental expense under operating leases
         for the year ended June 30, 2001, was Y.99,338 thousand ($795
         thousand).



                                       12



         At June 30, 2001, future lease payments under capital leases and
         non-cancelable operating leases were as follows:

<Table>
<Caption>
                                                                          Thousands of
                                           Thousands of Yen                U.S. Dollars
                                     --------------------------       ----------------------
                                       Capital       Operating         Capital     Operating
                                       Leases          Leases          Leases        Leases
                                     -----------     ----------       --------     ---------
                                                                       
Year ending June 30:
   2002                              Y.  132,849    Y.   74,437       $  1,063      $    595
   2003                                  107,731         43,094            862           345
   2004                                   43,533         24,270            348           194
   2005                                   16,798            586            135             5
   2006                                    7,047            464             56             4
   Thereafter                                916                             7
                                     -----------    -----------       --------      --------
Total minimum lease payments             308,874    Y.  142,851          2,471      $  1,143
                                                    ===========                     ========
Less amounts representing interest       (15,849)                         (127)
                                     -----------                      --------

Present value of net minimum
   capital lease payments                293,025                         2,344
Less current portion                    (123,150)                         (985)
                                     -----------                      --------

Non-current                          Y.  169,875                      $  1,359
                                     ===========                      ========
</Table>


6.       SHORT-TERM AND LONG-TERM DEBT

         Short-term debt at June 30, 2001, consisted of bank loans and bank
         overdrafts of Yen 1,779,751 thousand ($14,238 thousand). Stated annual
         interest rates on the Company's short-term debt ranged from 1.38% to
         2.25% at June 30, 2001, and their weighted average rate at June 30,
         2001, were 1.72%. In June 2000, the Company's US subsidiary entered
         into a Loan and Security Agreement (the "Agreement") that provides a
         line of credit up to Y.997,840 thousand ($7,983 thousand) in
         borrowings through November 2002. As of June 30, 2001, Y.524,191
         thousand ($4,193 thousand) was outstanding under the line of credit at
         an interest of 10%, which was included in short-term debt in the
         consolidated balance sheet.

         Long-term debt at June 30, 2001, consisted of the following:

<Table>
<Caption>
                                                                     Thousands of
                                                  Thousands of Yen   U.S. Dollars
                                                  ----------------   -----------
                                                               
Bank loans, maturing serially through 2019,
   with annual interest of 1.48% to 3.30%:
   With collateral                                 Y.  2,024,976       $   16,200
   Without collateral                                    352,100            2,817
Japanese yen bond with stock purchase warrants
   maturing serially through 2002, with interest
   of 2.1%, net of unamortized discount of
   Y.142 thousand ($1 thousand)                            9,858               78
                                                   -------------       ----------
               Total                                   2,386,934           19,095
Less current maturities                                 (779,728)          (6,238)
                                                   -------------       ----------

Long-term debt, less current maturities            Y.  1,607,206       $   12,857
                                                   =============       ==========
</Table>



                                       13



         A portion of proceeds from the sales of the Japanese yen bond with
         stock purchase warrants amounting to Y.1,000 thousand has been
         ascribed to the warrants and credited to capital surplus in 1995. The
         warrants were held by the Company's president. (See Notes 9 and 14.)

         Substantially all short-term and long-term debt are made under
         agreements which, as is customary in Japan, provide that under certain
         conditions the banks may require the borrower to provide collateral or
         guarantees with respect to the debt and that the banks may treat any
         collateral, whether furnished as security for short-term or long-term
         debt or otherwise, as collateral for all indebtedness to such banks.
         Also, provisions of certain loan agreements grant certain rights of
         possession to the lenders in the event of default. The Company's
         president provides guarantees to the banks for certain of the
         short-term and long-term debt (see Note 11). See also Note 4 with
         regard to assets pledged as collateral for short-term and long-term
         debt.

         The Company has bank overdraft agreements with certain Japanese banks
         for which the unused balance outstanding as of June 30, 2001 was
         Y.10,660 thousand ($85 thousand).

         The Agreement, which was referred to in the first paragraph of this
         note, also provides for a term loan, the principal amount of which
         shall be due and payable monthly in 60 equal installments beginning on
         October 15, 1999. There are no borrowings under the term loan as of
         June 30, 2001. An unused line of credit fee of 0.50% per annum is due
         monthly on the difference between the average monthly loan balance and
         Y.498,920 thousand ($3,991 thousand). The loans are collateralized by
         substantially all the assets of the US subsidiary. The balance of the
         US subsidiary's assets, which is included the accompanying consolidated
         balance sheet as of June 30, 2001, amounted approximately to Y.2.6
         billion ($21 million).

         Maturities of long-term debt outstanding at June 30, 2001, are as
         follows:

<Table>
<Caption>
Year Ending                             Thousands of
   June 30           Thousands of Yen   U.S. Dollars
- -----------          ----------------   ------------
                                  
   2002              Y.    779,728        $ 6,238
   2003                    620,312          4,962
   2004                    431,824          3,455
   2005                    294,494          2,356
   2006                    132,972          1,064
   Thereafter              127,604          1,020
                     -------------        -------

   Total             Y.  2,386,934        $19,095
                     =============        =======
</Table>

7.       INCOME TAXES

         Income before income taxes for the year ended June 30, 2001 included
         the following:


<Table>
<Caption>
                                        Thousands of
                     Thousands of Yen   U.S. Dollars
                     ----------------   -----------
                                  
Japanese income       Y.  1,873,942       $14,991
Foreign income              390,948         3,128
                      -------------       -------

Total                 Y.  2,264,890       $18,119
                      =============       =======
</Table>


                                       14


         Income taxes imposed in Japan applicable to the Company, by the
         national, prefectural and municipal governments, resulted in the
         aggregate, in normal effective statutory tax rate of approximately
         44.5% (the rate changed from 44% effective July 1, 2000) which include
         the undistributed profit tax at the rate of 2.5% (the rate changed from
         2% effective July 1, 2000) imposed on a family owned corporation, for
         the year ended June 30, 2001.

         A reconciliation between taxes calculated at the combined normal
         effective statutory tax rates in the accompanying consolidated
         statement of operations and the Company's provision for income taxes
         for the year ended June 30, 2001, was as follows:

<Table>
<Caption>
                                                                 Thousands of
                                              Thousands of Yen   U.S. Dollars
                                              ----------------   -----------
                                                           
Taxes calculated at the combined normal
   effective statutory tax rate                Y.  1,004,519       $  8,036
Expenses not deductible                               68,488            548
Lower tax rates applicable to loss (income)
   in foreign countries                              (38,225)          (306)
Change in valuation allowance                        124,084            993
Effect of tax rate changes                            (8,738)           (70)
Other--net                                            88,726            710
                                               -------------       --------

Total provision for income taxes               Y.  1,238,854       $  9,911
                                               =============       ========
</Table>

         The tax effects of temporary differences and carryforwards giving rise
         to deferred tax assets and liabilities at June 30, 2001, were as
         follows:

<Table>
<Caption>
                                                                    Thousands of
                                                 Thousands of Yen   U.S. Dollars
                                                 ----------------   -----------
                                                              
Deferred tax assets:
   Cost for pension and severance indemnities       Y.   346,829       $ 2,775
   Net operating loss carryforwards                      109,290           874
   Unrealized intercompany profit                        141,739         1,134
   Depreciation                                           92,529           740
   Accrued enterprise tax                                 55,781           446
   Inventories                                           228,405         1,827
   Lease                                                  46,956           376
   Other                                                  97,177           778
                                                    ------------       -------
               Total gross deferred tax assets         1,118,706         8,950
   Less valuation allowance                             (504,066)       (4,033)
                                                    ------------       -------

               Net deferred tax assets                   614,640         4,917

Total gross deferred tax liabilities                      47,102           377
                                                    ------------       -------
Net deferred tax assets                             Y.   567,538       $ 4,540
                                                    ============       =======
</Table>



                                       15



         Other current liabilities included deferred tax liabilities amounting
         to Y.6,062 thousand ($49 thousand) at June 30, 2001.

         At June 30, 2001, the valuation allowance for deferred tax assets has
         been provided for in the accompanying consolidated financial statements
         to reflect uncertainty associated with realization of such assets. The
         net change in the valuation allowance for deferred tax assets during
         the year ended June 30, 2001, was an increase of Y.162,620 thousand
         ($1,301 thousand).

         Certain subsidiaries of the Company have tax operating loss
         carryforwards which are available to reduce future taxable income
         amounting to Y.377,021 thousand ($3,016 thousand) at June 30, 2001.
         The loss carryforwards will expire in 2006 or thereafter.

8.       PENSION COSTS AND SEVERANCE INDEMNITIES

         PLAN CONCERNING THE COMPANY'S DIRECTORS

         Directors of the Company, who are also shareholders, are not covered by
         a funded pension plan and an unfunded severance indemnities plan for
         employees, but are covered by an unfunded severance indemnities plan.
         Benefits under the plan are based on the level of compensation at
         retirement, the length of service and other factors. Liability for
         severance indemnities under the directors' plan at June 30, 2001,
         amounting to Y.725,425 thousand ($5,804 thousand), are stated on the
         vested benefit obligation basis, which is the amount required to be
         paid if all directors terminated their appointments at balance sheet
         dates. Charges to operations for the year ended June 30, 2001 with
         respect to the directors' plan were Y.37,087 thousand ($297
         thousand).

         PLAN CONCERNING THE COMPANY'S EMPLOYEES OTHER THAN DIRECTORS

         The Company has a funded pension plan and an unfunded severance
         indemnities plan which cover substantially all of its employees, other
         than directors, who are entitled upon mandatory retirement at normal
         retirement age or earlier termination of employment, to pension or
         lump-sum severance indemnities based on the length of service and other
         factors.

         Net periodic pension cost for the year ended June 30, 2001, consisted
         of the following components:

<Table>
<Caption>
                                                                      Thousands of
                                                   Thousands of Yen   U.S. Dollars
                                                   ----------------   -----------
                                                                
Service cost--benefits earned during the period        Y.  16,719         $134
Interest cost on projected benefit obligation               4,611           37
Expected return on plan assets                             (1,379)         (12)
Amortization of unrecognized asset at transition           (3,032)         (24)
                                                       ----------         ----

Net periodic pension cost                              Y.  16,919         $135
                                                       ==========         ====
</Table>



                                       16


         The following table sets forth the reconciliation of benefit
         obligations, plan assets and funded status of the plan at June 30,
         2001:


<Table>
<Caption>
                                                                          Thousands of
                                                       Thousands of Yen   U.S. Dollars
                                                       ----------------   -----------
                                                                     
Changes in benefit obligation:
   Benefit obligation at beginning of year                 Y.  187,930        $1,503
   Service cost                                                 16,719           134
   Interest cost                                                 4,611            37
   Actuarial (gain) loss                                        15,410           123
                                                           -----------        ------

               Benefit obligation at end of year               224,670         1,797
                                                           -----------        ------

Change in plan assets:
   Fair value of plan assets at beginning of year              135,238         1,082
   Actual return on plan assets                                  3,114            25
   Employer contribution                                         8,781            70
                                                           -----------        ------

               Fair value of plan assets at end of year        147,133         1,177
                                                           -----------        ------

Funded status at end of year                                   (77,537)         (620)
Unrecognized actuarial loss                                     21,573           172
Unrecognized net asset at transition being
   recognized over 16.5 years                                  (13,647)         (109)
                                                           -----------        ------

Net amount recognized in the consolidated
   balance sheets as a part of pension cost and
   liability for severance indemnities                     Y.  (69,611)       $ (557)
                                                           ===========        ======
</Table>

         Assumptions used for the year ended June 30, 2001, in determining costs
         for the plan shown above were as follows:
<Table>
                                                          
Discount rate                                                     2.0%
Expected return on plan assets                                    1.0%
Rate of increase in future compensation levels               2.8% to 4.0%
         </Table>

         SUBSIDIARIES' PLAN

         The costs of severance indemnities plan for the Company's Korean
         subsidiary are accrued based on the vested benefit obligation, which is
         the amount required to be paid if all employees terminated their
         employment at balance sheet dates. Liability for severance indemnities
         for this plan at June 30, 2001, amounted to Y.13,545 thousand ($108
         thousand), and charges to operations for the year ended June 30, 2001,
         with respect to this plan were Y.4,377 thousand ($35 thousand).



                                       17


         Amounts recognized in the consolidated balance sheets under accrued
         pension cost and liability for severance indemnities relate to the
         following defined benefit plans:

<Table>
<Caption>
                                                      Thousands of
                                   Thousands of Yen   U.S. Dollars
                                   ----------------   -----------
                                                
The Parent's plans:
   Directors                          Y.  725,425        $5,804
   Employee other than directors           69,611           557
The Korean subsidiary plan                 13,545           108
                                      -----------        ------

Total                                 Y.  808,581        $6,469
                                      ===========        ======
</Table>

         In addition to the above defined benefit plans, the Company's US
         subsidiary and UK subsidiary have the defined contribution plans
         described below.

         The Company's US subsidiary has 401(k) tax deferred savings and
         investment plans under which they match 25% to 50% of certain
         employees' contributions. Employees may contribute to the plan up to
         12% of their gross pay to a maximum contribution of $9,240. The
         subsidiary's contributions for the year ended June 30, 2001, were
         approximately Y.28,319 thousand ($227 thousand).

         UK subsidiary's defined contribution plan covers certain employees, and
         the subsidiary's contributions for the year ended June 30, 2001, were
         approximately Y.913 thousand ($7 thousand).

9.       SHAREHOLDERS' EQUITY

         COMMON STOCK AND CAPITAL SURPLUS

         At June 30, 2001, the Company ownership is as follows:

<Table>
                                                                        
Hisanori Aoyama, President and Representative Director                     27.2%
Takenobu Inagaki, Managing Director                                        17.5
Hiroko Aoyama, a spouse of the President and Representative Director       10.3
Nobuo Kawakami, Senior Managing Director                                    7.9
The Diamond Capital Company Limited                                         7.9
The Bank of Tokyo-Mitsubishi, Ltd.                                          3.5
Others (19 shareholders, owning less than 3.5% each)                       25.7
                                                                          -----

Total                                                                     100.0%
                                                                          =====
</Table>

         All of the 7,000 shares formerly held by Kawasho Corporation
         ("Kawasho") were sold to Hiroko Aoyama, a spouse of the President and
         Representative Director, in April 2001.

         On January 18, 2002, the Company became a wholly owned subsidiary of
         Advanced Energy Industries, Inc. (See Note 14.)


                                       18


         The Company is subject to the Japanese Commercial Code (the "Code") to
         which certain amendments became effective as of October 1, 2001. Prior
         to October 1, 2001, the Code required at least 50% of the issue price
         of new shares, with a minimum of the par value thereof, to be
         designated as stated capital as determined by resolution of the Board
         of Directors. Proceeds in excess of amounts designated as stated
         capital were credited to capital surplus account. Effective October 1,
         2001, the Code was revised and common stock par values were eliminated
         resulting in all shares being recorded with no par value. (Previously,
         par value per common share of the Company was Y.500.)

         Prior to October 1, 2001, the Code also provided that an amount at
         least equal to 10% of the aggregate amount of cash dividends and
         certain other cash payments which are made as an appropriation of
         retained earnings applicable to each fiscal period shall be
         appropriated and set aside as a legal reserve until such reserve equals
         25% of stated capital. Effective October 1, 2001, the revised Code
         allows for such appropriations to be determined based on total capital
         surplus and legal reserve. The amount of total capital surplus and
         legal reserve which exceeds 25% of stated capital can be transferred to
         retained earnings unappropriated by resolution of the shareholders.

         The Code permits Japanese companies to transfer a portion of
         unappropriated retained earnings, available for dividends, to stated
         capital by resolution of the shareholders.

         The Code also permits Japanese companies to transfer a portion of
         capital surplus and legal reserve to stated capital by resolution of
         the Board of Directors. The amounts available for transfer are based on
         capital surplus as defined by accounting practices prevailing in Japan.
         Additional amounts recorded as capital surplus to conform with US GAAP
         may not be transferred. Such additional amounts relate to accounting
         for warrants and amounted to Y.1,000 thousand ($8 thousand) at
         December 31, 2001.

         The Code permits Japanese companies, upon approval by the Board of
         Directors, to issue shares in the form of a "stock split" as defined to
         shareholders.

         The Code permits companies to repurchase their own stock by a
         resolution of the shareholders, the aggregate amount of the repurchase
         price may not exceed the total of (1) the amount available for dividend
         as defined and (2) the amounts of transfers, if any, to unappropriated
         retained earnings from common stock, capital surplus or legal reserve
         in accordance with the shareholders' approval. Effective April 1, 2002,
         the Code also permits to retire the treasury stock acquired by
         resolution of its Board of Directors.

         Dividends are approved by the shareholders at a meeting held subsequent
         to the fiscal year to which the dividends are applicable. Semi-annual
         interim dividends may also be paid upon resolution of the Board of
         Directors, subject to certain limitations imposed by the Code.

         Retained earnings that are not restricted as to the payment of
         dividends under the Code amounted to Y.3,450,068 thousand ($27,601
         thousand) at June 30, 2001.

         WARRANTS--At June 30, 2001, warrants to purchase 5,000 shares of common
         stock of the Company were outstanding all of which were held by the
         Company's president. The warrants have strike price of Y.20,000, and
         are exercisable through June 26, 2002.


                                       19


10.      FINANCIAL INSTRUMENTS AND CONCENTRATIONS OF CREDIT RISK

         CONCENTRATIONS OF CREDIT RISK--Financial instruments that potentially
         subject the Companies to concentrations of credit risk consist primary
         of bank deposits and trade receivables. The Companies' bank deposits
         are placed with a number of major financial institutions, and
         concentration of credit risk is mitigated by limiting the amount of
         credit exposure to any one institution. The Companies' risk associated
         with the concentration of trade receivables is limited due to the large
         number of customers which are mostly major manufacturers and trading
         companies in the semiconductor industry, composing the Companies'
         customer base and their geographic dispersion. The Companies have two
         customers which accounted for approximately 15% and 14% of revenues in
         2001.

         FAIR VALUE OF FINANCIAL INSTRUMENTS--The following table presents the
         carrying amounts and fair values of the Company's financial instruments
         at June 30, 2001:

<Table>
<Caption>
                                                                                  Thousands of
                                                  Thousands of Y.                 U.S. Dollars
                                            -----------------------------   ---------------------
                                               Carrying      Estimated      Carrying    Estimated
                                                Amount       Fair Value      Amount    Fair Value
                                            -------------   -------------   --------   ----------
Financial assets:
                                                                           
   Marketable equity securities             Y.     62,006   Y.     62,006    $   496     $   496
   Sundry investments and other                    97,331          97,331        779          779
Financial liabilities--Long-term debt,
   excluding lease obligations                  2,386,934        2,269,052    19,095      18,152
</Table>

         The fair values of marketable equity securities is based on quoted
         market prices. The fair values of life insurance is based on net cash
         surrender value. The fair values of long-term debt is based on
         discounted cash flows using the current interest rate on similar
         financing investments and borrowings. The fair values estimates of the
         financial instruments are not necessarily indicative of the amounts the
         Company might pay or receive from actual market transactions.

         The carrying amounts of cash and cash equivalents, time deposits, notes
         and accounts receivable, short-term debt, and notes and accounts
         payable approximate the fair value because of the short maturity of
         those instruments.

11.      RELATED PARTY TRANSACTIONS

         The Company has transactions with Kawasho, formerly a 10.3% shareholder
         of the Company, and Kawasho International (U.S.A.) Inc., its 100% owned
         subsidiary. Purchases of materials from Kawasho International (U.S.A.)
         Inc. for the year ended June 30, 2001, amounted to Y.17,746 thousand
         ($142 thousand), and accounts payable with Kawasho International
         (U.S.A.) Inc. as a result of these transactions at June 30, 2001,
         amounted to Y.8,065 thousand ($65 thousand). Kawasho sold all of its
         holdings of the Company's shares to Hiroko Aoyama, which transaction
         was approved by the Board of Directors at a meeting held on April 5,
         2001.

                                       20


         Receivables due from officer represent amounts receivable from the
         Company's president as a refund of amounts previously paid to him for
         research and development. Effective November 10, 2000, the balance
         bears interest at 2.8% per annum and is due on the earlier of December
         31, 2001 or the date of disposition of all common shares of the Company
         owned by the president (18,500 shares as of June 30, 2001). Interest
         received for the year ended June 30, 2001 amounted to Y.5,711
         thousand ($46 thousand). Under the terms of the agreement, as amended
         on June 22, 2001, the receivables are collateralized by 12,730 common
         shares, the severance indemnities due to the president and, in the
         event of default, right to offset the receivable with remuneration or
         bonuses payable to the president. The terms of the agreement also
         provide that in the event that the debtor is unable to make payment in
         full by December 31, 2001 (the date was extended from June 30, 2001 on
         June 22, 2001), the due dates will be extended provided that the debt
         restructuring plan proposed by the debtor is acceptable to the Company.

         The president of the Company guarantees certain of the short-term and
         the long-term debt of the Company. Such guarantees at June 30, 2001,
         amounted to Y.3,632,636 thousand ($29,061 thousand). See Note 9 for
         the warrants held by the Company's president.

12.      RESEARCH AND DEVELOPMENT EXPENSES

         Research and development expenses for the year ended June 30, 2001,
         amounted to Y.222,365 thousand ($1,779 thousand).

13.      COMMITMENTS AND CONTINGENT LIABILITIES

         INCOME TAX RETURNS--The Company has filed income tax returns for
         several recent years which, upon inspection by taxation authorities,
         may be subject to dispute and the risk that certain penalties may be
         imposed upon the Company exists. The Company believes that it has taken
         appropriate measures to ensure its compliance with the tax regulations,
         including the filing of amended returns, and that it is probable that
         the amount of penalty, if any, would not be material to the Company's
         financial position or operations.

         DEFERRED COMPENSATION AGREEMENTS--Effective January 1, 1997, the US
         subsidiary executed the Salary Continuation Plan (the "Plan") with six
         key members of management. At June 30, 2001, only five of these
         individuals remained employed by the US subsidiary. The Plan requires
         the US subsidiary to pay an aggregate of Y.280,643 thousand ($2,245
         thousand) to these remaining five employees for a period of ten years
         after the employee attains age 60, payable in equal monthly
         installments. In accordance with SFAS No. 106, "Employers' Accounting
         for Postretirement Benefits Other Than Pensions," the costs of those
         benefits are accrued over the period of an employee's service. The
         costs associated with the plan have been recorded within selling,
         general and administrative on the consolidated statement of operations.

14.      SUBSEQUENT EVENTS

         On September 28, 2001, the shareholders authorized:

         (1)      payment of a cash dividend of Y.250 ($2) per share, or a
                  total of Y.17,000 thousand ($136 thousand) to shareholders
                  of record on June 30, 2001 and a transfer from unappropriated
                  retained earnings to retained earnings appropriated for legal
                  reserve of Y.10,000 thousand ($80 thousand).


                                       21


         (2)      payment of a severance indemnity of Y.123,430 thousand ($987
                  thousand) payable in a lump sum at the end of October 2001 to
                  Mr. Takenobu Inagaki, Managing Director of the Company and a
                  shareholder, who terminated his appointment on September 28,
                  2001. The portion of the benefit accrued through June 30, 2001
                  of Y.121,951 thousand ($976 thousand) will be accounted for
                  as a settlement of "Accrued pension cost and liability for
                  severance indemnities" in the accompanying consolidated
                  balance sheet at June 30, 2001, and remaining portion will be
                  charged to operations subsequent to June 30, 2001.

         On October 1, 2001, the Company also entered into an employment
         agreement with Mr. Inagaki, under which the Company pays Mr. Inagaki
         monthly compensation of Y.1,000 thousand ($8 thousand). On January
         18, 2002, the Company terminated this agreement, which also provides,
         among others, for the Company's option to cancel the agreement upon
         acquisition of the Company's ownership by Advanced Energy Industries,
         Inc.

         On January 17, 2002, the Company issued 5,000 shares of its common
         stock for cash upon the exercise of all outstanding stock purchase
         warrants held by Mr. Aoyama. The proceeds aggregating Y.100,000
         thousand ($800 thousand) were accounted for by crediting Y.50,000
         thousand each to common stock account and capital surplus account.

         On January 18, 2002, the shareholders of the Company referred to in
         Note 9 sold all of their Company ownership to the Japanese subsidiary
         of Advanced Energy Industries, Inc. (a United States corporation). The
         severance indemnity of Y.488,610 thousand ($3,909 thousand) was paid
         in lump sum on January 18, 2002 to Mr. Hisanori Aoyama, the former
         shareholder and representative director of the Company, who terminated
         his appointment on January 18, 2002. The portion of its benefits
         accrued through June 30, 2001 of Y.477,300 thousand ($3,818 thousand)
         was accounted for settlement of "Accrued pension cost and liabilities
         for severance indemnities" in the accompanying consolidated balance
         sheet at June 30, 2001, and the remaining portion of Y.11,310
         thousand ($91 thousand) was charged to operations for the subsequent
         period.

         In connection with Mr. Aoyama's retirement, life insurance contracts
         associated with Mr. Aoyama, with a cash surrender value of Y.11,934
         thousand ($96 thousand) as of June 30, 2001, which are classified as
         "Sundry investments" in the accompanying consolidated balance sheet at
         June 30, 2001, were cancelled on February 12, 2002. The cash refund for
         the termination of the contract amounted to Y.12,102 thousand ($97
         thousand), and the excess portion of Y.168 thousand ($1 thousand) was
         charged to income for the subsequent period.

         The Company's debt guaranteed by Mr. Aoyama are scheduled to be removed
         and replaced by Advanced Energy Industries, Inc.


                                   * * * * * *

                                       22