As filed with the Commission on January 11, 2002           File No. ___________

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

                              DBS INDUSTRIES, INC.
                 (Name of small business issuer in its charter)





                                                                          
             Delaware                                7389                             84-1124675
  (State or other jurisdiction of        (Primary Standard Industrial              (I.R.S. Employer
   incorporation or organization)            Classification Code)                Identification No.)



                        100 Shoreline Highway, Suite 190A
                          Mill Valley, California 94941
                             Telephone: 415-380-8055
          (Address and telephone number of principal executive offices)

                       Fred W. Thompson, President and CEO
                              DBS Industries, Inc.
                        100 Shoreline Highway, Suite 190A
                          Mill Valley, California 94941
                             Telephone: 415-380-8055
            (Name, address and telephone number of agent for service)

                                 With copies to:

                               Eric J. Stiff, Esq.
                              Bartel Eng & Schroder
                          300 Capitol Mall, Suite 1100
                          Sacramento, California 95814
                             Telephone: 916-442-0400
                                _________________

Approximate  date of proposed sale to the public:  As soon as practicable  after
the 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, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [ x ]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please 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 this Form is a  post-effective  amendment filed pursuant to Rule 462(d) 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,
please check the following box. [ ]

Pursuant to Rule 429, this registration statement also relates to 545,000 shares
of  Common  Stock  previously  registered  on Form  SB-2  (Commission  File  No.
333-77687),  856,300 shares of Common Stock  previously  registered on Form SB-2
(Commission File No.  333-63513) and 4,178,051 shares of Common Stock previously
registered on Form SB-2 (Commission File No. 333-41690).



                         CALCULATION OF REGISTRATION FEE



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

                                                      Proposed       Proposed
                                                      maximum         maximum      Amount of
      Title of each class of         Amount to be     offering       aggregate    registration
    securities to be registered     registered (1)   price per    offering price      fee
                                                     share (2)          (2)
- -----------------------------------------------------------------------------------------------
                                                                       
Common Stock to be offered by         7,911,621       $ 0.24 (3)     $1,898,789      $  454
selling security holders

Common Stock (4)                      2,380,952(4)    $ 0.24 (3)     $  571,428      $  137
Common Stock (5)                      2,035,364(5)    $ 0.24 (3)     $  488,487      $  117

Common Stock (6)                      5,364,461(6)  $ 0.17 - $2.50   $2,992,408      $  715

Common Stock (7)                        545,000(7)

Common Stock (8)                        856,300(8)

Common Stock (9)                      4,178,051(9)

Total Registration Fee                                                               $1,423
===============================================================================================




(1)  In the  event  of a stock  split,  stock  dividend,  or  other  transaction
     involving  our  Common  Stock,  the  number  of  shares   registered  shall
     automatically  be increased to cover the  additional  shares in  accordance
     with Rule 416(a) under the Securities Act of 1933, as amended  ("Securities
     Act").

(2)  Estimated  for  the  sole  purpose  of   calculating   the  amount  of  the
     registration fee pursuant to Rule 457(c).

(3)  Fee calculated in accordance  with Rule 457(c) of the Securities Act. Based
     upon the  average  quotation  of the bid and  asked  price per share of the
     registrant's  Common  Stock on  January  7, 2002,  as  reported  on the OTC
     Bulletin Board.

(4)  Issuable upon the  conversion  of a convertible  debenture in the principal
     amount of  $500,000.  The  debenture is  convertible  into shares of Common
     Stock based on the five day average closing price  immediately prior to the
     conversion date.

(5)  Issuable upon the conversion of series B convertible  preferred stock. Each
     share of preferred  stock is convertible  based on the three lowest closing
     bid prices of our Common Stock for the 20-day  trading  period  immediately
     prior to the conversion date.

(6)  Issuable  upon the  exercise  of warrants to  purchase  Common  Stock.  The
     exercise prices range from $0.017 per share to $2.50 per share.

(7)  These shares have previously been registered on Form SB-2  (Commission File
     No. 333-77687) and a fee of $2,741.00 was previously paid.

(8)  These shares have previously been registered on Form SB-2  (Commission File
     No. 333-63513) and a fee of $6,482.00 was previously paid.

(9)  These shares have previously been registered on Form SB-2  (Commission File
     No. 333-41690) and a fee of $3,004.00 was previously paid.

     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 Commission,  acting pursuant to said Section 8(a),
may determine.

1


PROSPECTUS                                               Subject to Completion
                                                              January __, 2002


                              DBS INDUSTRIES, INC.


                                  Common Stock
                                ________________


     This prospectus relates to the resale by the selling security holders of up
to 23,271,749  shares of Common Stock. The selling security holders may sell the
Common  Stock  from time to time in the  principal  market on which the stock is
traded at the prevailing market price or in negotiated transactions.

     We will not  receive  any  proceeds  from the sale of shares by the selling
security  holders.  However,  we have received  proceeds from the sale of shares
that are presently outstanding and we will receive proceeds upon the exercise of
any warrants that may be exercised by the selling security holders.

     Our Common Stock is traded in the over-the-counter market and quoted on the
OTC Bulletin Board under the symbol "DBSS.OB." On January 7, 2002 the average of
the bid and asked price of our Common Stock was $0.24 per share,  as reported on
the OTC Bulletin Board.

     Investing  in the Common Stock  involves a high degree of risk.  You should
invest  in the  Common  Stock  only  if you  can  afford  to  lose  your  entire
investment. See "Risk Factors" beginning on page 7 of this prospectus.

     Neither  the  Securities  Exchange  Commission  nor  any  state  securities
commission  has approved or disapproved  these  securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.


                             ______________________

                The date of this prospectus is January __, 2002.


2


Please read this prospectus  carefully.  You should rely only on the information
contained in this prospectus.  We have not authorized anyone to provide you with
different  information.  You should not assume that the information  provided by
the  prospectus  is  accurate as of any date other than the date on the front of
this prospectus.

The  following  table of contents has been  designed to help you find  important
information  contained in this  prospectus.  We encourage you to read the entire
prospectus.



                                TABLE OF CONTENTS



Forward-looking Statements.....................................................3
Prospectus Summary.............................................................3
Risk Factors...................................................................7
The Offering..................................................................16
Use of Proceeds...............................................................19
Price Range of Common Stock...................................................19
Dividend Policy...............................................................20
Management's Discussion and Analysis of Financial
  Condition and Results of Operations.........................................21
Business......................................................................27
Management....................................................................43
Selling Security Holders......................................................55
Plan of Distribution..........................................................59
Certain Relationships and Related Transactions................................60
Description of Securities.....................................................61
Certificate of Incorporation..................................................63
Legal Proceedings.............................................................63
Legal Matters.................................................................63
Experts.......................................................................63
Where You Can Find Information................................................63

3

                           FORWARD-LOOKING STATEMENTS

     This  prospectus  contains  forward-looking  statements,  as  that  term is
defined  in  the  Private  Securities  Litigation  Reform  Act  of  1995.  These
statements relate to future events or our future financial performance.  In some
cases, you can identify forward-looking statements by terminology such as "may,"
"will," "should," "expects," "plans,"  "anticipates,"  "believes,"  "estimates,"
"predicts,"  "potential"  or  "continue" or the negative of these terms or other
comparable terminology.  These statements are only predictions and involve known
and unknown risks,  uncertainties and other factors,  including the risks in the
section  entitled "Risk  Factors,"  that may cause our or our industry's  actual
results,  levels of  activity,  performance  or  achievements  to be  materially
different  from  any  future  results,   levels  of  activity,   performance  or
achievements expressed or implied by these forward-looking statements.

     Although we believe that the expectations  reflected in the forward-looking
statements  are  reasonable,  we  cannot  guarantee  future  results,  levels of
activity,  performance or  achievements.  Except as required by applicable  law,
including the securities  laws of the United States,  we do not intend to update
any of the  forward-looking  statements  to conform  these  statements to actual
results.

     As used in this  prospectus,  the terms "we," "us,"  "our," and "DBSI" mean
DBS Industries, Inc. and its subsidiaries, unless otherwise indicated.


                               PROSPECTUS SUMMARY

The  following  summary  is  qualified  in its  entirety  by the  more  detailed
information and consolidated  financial  statements and notes thereto  appearing
elsewhere in this prospectus.  This summary is not complete and does not contain
all of the information you should consider before investing in the Common Stock.
You should read the entire  prospectus  carefully,  including the "Risk Factors"
section.

The Company

     DBS Industries,  Inc. is a development stage company dedicated to providing
low-cost   and   secure   satellite/telecommunications   solutions   for  remote
infrastructure monitoring and control of energy and its transportation.  Through
our  ownership  interest  in  E-SAT,  Inc.,  we are the only  company  currently
licensed  by  the  Federal  Communications  Commission,  or  "FCC,"  to  provide
commercial two-way data messaging using code division multiple access technology
and  low-earth-orbiting  Little LEO  satellites.  We plan to begin providing our
data messaging services on a commercial basis by early 2002, utilizing satellite
capacity we have  contracted from Iridium  Satellite,  LLC for a period of seven
years. At the same time, we plan to continue to pursue  development of our E-SAT
satellite system as a more permanent source of satellite capacity.

     Financial  difficulties  in the  satellite  sector  and sharp  declines  in
telecommunications  and  technology  sectors  have made it  difficult  for us to
attract the  necessary  system  construction  financing  to  complete  the E-SAT
system. As a result, in 2001 we initiated a "show me" strategy, taking advantage
of the  telecommunications  downturn to purchase low-cost satellite capacity and
combine  it  with  the  energy  communications  technologies  and  expertise  we
developed  over  the past  ten  years.  To  date,  we have  not  recognized  any
significant revenue and do not have any customers;  however, our objective is to
both produce  revenue and prove market demand for our services in early 2002.

4

     In June 2001, we completed a seven-year operator-to-operator agreement with
Iridium  Satellite  LLC, the purchaser of the Iridium  system out of bankruptcy,
gaining  low rates on  satellite  capacity  and  limited  exclusivity  through a
revenue sharing arrangement.

     Also in June 2001, following the first successful  demonstration of turning
on  and  off a  60-ton  shopping  mall  air  conditioner  by  satellite,  before
representatives  of the California  governor's  office and the media, we entered
into negotiations with the State of California to provide satellite-based energy
management  services.  In August 2001 we submitted a proposal to the  California
State Consumer Power and Conservation  Financing  Authority,  referred to as the
"Power   Authority,"  for  the  use  of  a  satellite-based   voluntary  command
conservation program designed to conserve significant electrical usage on demand
at peak or emergency  times.  Discussions  are continuing as of the date of this
filing, and there can be no guarantee that the State of California will actually
enter into such an agreement with us . (See "Risk  Factors--State  of California
Contract").

     To aid us in our  ability to deliver  load  curtailment  services,  we have
engaged  Arthur  D.  Little,  Inc.  to  provide  engineering  services,  Bechtel
Corporation to provide program  management  services for deployment,  as well as
Iridium Satellite LLC for the satellite capacity.

     We believe  that our use of Iridium's  L-Band  satellite  capacity  will be
complementary to our ultimate  VHF-Band E-SAT system.  This is primarily because
the E-SAT system  operates in the VHF spectrum  that does not require a sky view
from the  satellite to the remote  device.  The Iridium  system  operates in the
L-Band  spectrum and does require a sky view,  which  prohibits the placement of
the devices inside buildings or in other locations where there is no direct view
of the satellite.

     Both of these systems are  low-earth-orbiting,  or "LEO," satellite systems
that  we  believe  offer  significant  advantages  over  competing  systems  and
alternative customer solutions, including:

     Global coverage: Using a Little LEO  satellite-to-internet  system, we will
     be  able  to  provide   reliable,   global,   two-way  data  and  messaging
     communications services.

     Low cost: Unlike terrestrial systems, no incremental communications network
     infrastructure is required for new locations, regardless of how remote they
     are. In  addition,  both the Iridium  System and the planned  E-SAT  system
     require fewer ground stations than other satellite solutions.  In Iridium's
     case, this is because the system supports  inter-satellite  communications;
     in E-SAT's  case,  this is because  the system is  store-and-forward  which
     allow  satellites  to  store  the  information  until a ground  station  is
     reached.

     Security:  Our usage of both the Iridium system,  which is also used by the
     U.S.  Department of Defense,  and the planned  E-SAT System should  provide
     security  benefits  through a virtual private network  implementation--that
     is, neither will utilize a public switched phone system. One of the reasons
     this can be done is the restricted gateway structure described above.

     Low-cost  ground  transceiver:  As  compared  to  geostationary  satellites
     operating  at over  22,000  miles from  earth,  the  Iridium  and E-SAT LEO
     systems  operate less than 500 miles from earth and  therefore  can utilize
     smaller and less expensive  transceivers.  In addition,  in the case of the
     E-SAT  System,  the  use of  spread  spectrum,  or  "CDMA,"  communications
     technology  and an  application  specific  integrated  circuit,  or "ASIC,"
     technology,  should  allow us to  produce  smaller  and  lower-cost  ground
     transceivers than competing systems.

5

     Our principal executive offices are located at 100 Shoreline Highway, Suite
190A, Mill Valley, California, 94941 and our phone number is 415-380-8055.


                              The Offering Summary




                                             

Total shares of Common Stock outstanding as of
December 31, 2001                                24,810,817

Shares of Common Stock being offered for
resale by the selling security holders           Up to 2,380,952 shares, assuming the
                                                 conversion of $500,000 principal amount of
                                                 convertible debentures and 2,035,364 shares
                                                 of Common Stock upon conversion of the
                                                 series B preferred and 18,855,433 shares
                                                 assuming the sale of all of the shares
                                                 registered in connection with the Common
                                                 Stock purchase agreements and exercise of
                                                 all warrants by the selling security
                                                 holders.  Of the shares registered for
                                                 resale, 5,579,351 were previously registered
                                                 and are included to allow their resale under
                                                 this prospectus.

Offering price                                   Market price or negotiated prices at the
                                                 time of resale.

Use of proceeds                                  We will not receive any of the proceeds of
                                                 the shares offered by the selling security
                                                 holders.  Any proceeds we receive from the
                                                 exercise of warrants will be used primarily
                                                 for costs associated with the construction
                                                 and launch of our satellite system, for
                                                 working capital and other general corporate
                                                 purposes.

OTC Bulletin Board Symbol                        DBSS.OB



6

                       Summary Consolidated Financial Data


     This  summary of  consolidated  financial  data has been  derived  from our
annual and interim consolidated  financial statements included elsewhere in this
prospectus. You should read this information in conjunction with those financial
statements,  and notes thereto,  along with the section  entitled  "Management's
Discussion and Analysis of Financial Condition."




                                                                 Nine months     April 25, 1990
                                            Year Ended              ended        (Inception) to
                                           December 31,         September 30,     September 30,
                                         1999         2000           2001              2001
                                      -----------  -----------  -------------     -------------
                                                                 (Unaudited)       (Unaudited)

                                                                    
Revenue                              $         -    $         -    $         -    $    161,420

Loss from Operations                  (6,027,229)    (6,496,009)    (2,590,102)    (26,707,908)

Net Loss                              (5,915,493)    (6,557,549)    (2,689,147)    (22,294,811)

Net Loss attributable to
  Common Stockholders                 (5,915,493)    (6,557,549)    (2,966,025)    (22,571,690)

Loss per Share
       Basic                               (0.45)         (0.44)         (0.15)              -
       Diluted                             (0.45)         (0.44)         (0.15)              -

Working Capital (deficiency)          (1,736,295)    (2,216,321)    (1,900,141)              -

Total Assets                          15,562,586     15,078,085     15,353,768               -

Stockholders' Equity                  14,223,675     12,067,096     12,623,578               -




                                                  As of September 30, 2001
                                                  ------------------------
                                                        (Unaudited)

Consolidated Balance Sheet Data:

    Cash and cash equivalents                            $   136,484

    Working capital (deficiency)                          (1,900,141)

    Total assets                                          15,353,768

    Total liabilities                                      2,248,312

    Stockholders' equity                                  12,623,578

7

                                  RISK FACTORS


An investment in shares of our Common Stock is very risky.  You should carefully
consider  the risks  described  below in addition to other  information  in this
filing.  Our  business,  operating  results  and  financial  condition  could be
seriously  harmed due to any of the  following  risks.  The trading price of the
shares of our Common  Stock  could  decline due to any of these  risks,  and you
could lose all or part of your investment.

We are a development stage company and we do not have any customers.

     We are a  development  stage company and as of December 31, 2001, we had no
customers.  Although we previously  recorded gains from the sale of interests in
entities which own direct broadcast satellites licenses,  we have not earned any
significant operating revenues since our formation.  Given our limited operating
history  and lack of  revenues,  we  cannot  assure  you that we will be able to
obtain customers for the Iridium system or any other system, or to construct and
implement the E-SAT system, and, if implemented, to develop a sufficiently large
customer base to be profitable.

The State of California may not contract for the Voluntary Command  Conservation
Program.

     We  have  been  in   discussions   with  the  State  of  California  for  a
satellite-based  load  curtailment   program,   called  the  "Voluntary  Command
Conservation Program," since June 2001. However, the California energy situation
is complex and involves significant  political,  regulatory and economic issues,
and we  cannot  assure  you  that  the  State  will  ultimately  agree to such a
contract.  Further,  the State could agree to a contract but could be ultimately
unable to pay for services due to financial  difficulties or regulatory  issues.
In addition, the terms ultimately offered by the State may be substantially less
desirable than those currently under discussion.

We may be unable to sign up participants for the Voluntary Command  Conservation
System,  and our success in  attracting  participants  may be harmed if blackout
exemptions are not provided by the State to the participants.

     Even if we are  successful  in  completing  a  contract  with the  State of
California,  we may be unable to sign up participants who will voluntarily allow
us to curtail their electricity usage. We have received a preliminary indication
from the trade association  representative for retail shopping mall participants
that are  interested  in joining our  program.  We believe that this is at least
partially  based upon our belief  that the State will exempt  participants  from
rolling  blackouts  in return  for  their  participation.  However,  there is no
assurance that the State or Public  Utilities  Commission  will concur with this
view or agree to provide  this  exemption  from  blackouts,  and the  failure to
provide an exemption  from  blackouts  would make it difficult for us to sign up
participants.

The design,  construction,  and testing of the  Voluntary  Command  Conservation
System has numerous risks.

     The  Voluntary  Command  Conservation  System is a new  application  of the
Iridium system and a new approach to electricity  load  curtailment.  The remote
curtailment  units are new and will be  subject to  outside  rooftop  conditions
including heat, cold, and inclement weather, for which the failure rate of these
units  cannot be assured.  In  addition,  in using the  Iridium  system for data
transfer, we are using it in a manner different from voice telephony,  which was
the intention of the original design.  Further, the Iridium system may encounter
significant  problems  or the  software  controlling  the  exchange  of data and

8

control  instructions may fail. In addition,  we may encounter unexpected delays
and expenses due to technical  problems we have not foreseen.  Should the system
fail or encounter significant deficiencies, our business and future success will
be adversely affected.

We may be unable to raise sufficient capital for implementation of the Voluntary
Command Conservation System.

     We currently  estimate that we may require up to approximately  $18 million
to complete the engineering and deployment of the California  Voluntary  Command
Conservation System.  Given the risks and uncertainties in this undertaking,  we
cannot assure you that actual cash  requirements  will not exceed our estimates.
Further,  the current state of capital  markets is  uncertain,  and is even more
difficult  for  telecommunications  companies,  and we cannot assure you that we
will be able to raise  the  funds  required  to  complete  the  development  and
installation  of the system,  or that the timing and terms of any such financing
will be  favorable  to us. If we are  unable to  obtain a  sufficient  amount of
financing necessary to complete the system on commercially acceptable terms, our
business and future success will be severely and adversely affected.  Unless and
until we begin to  generate  revenues,  we will  continue  to  generate  further
operating  losses and negative net cash flow both for engineering the system and
for our daily operations.

Future  financings  and  strategic  alliances  will be required  and will likely
result in significant  stockholder  dilution and/or significant  liabilities and
may have restrictive conditions.

     Our current  plans are to raise capital  through a combination  of debt and
equity  financing.  Should we sell  debt  securities  this  would  increase  our
liabilities  and future  cash  commitments  and may  subject  us to  restrictive
conditions  on our growth and  operations.  However,  we may be unable to obtain
debt financing, and we would then depend principally on equity financings to pay
for our  systems,  or even if we obtain  debt  financing,  we may be required to
provide some form of equity in addition.

     In order to execute our business plans, we plan to seek strategic alliances
with entities that can provide communications systems, engineering,  deployment,
and distribution services and assets. Such alliances will likely require that we
provide such entities the ability to participate in our growth. Examples of such
participation may be, but are not limited to, revenue and profit-sharing and the
issuance of equity securities in us or our subsidiaries.

     The  issuance  of  additional   equity  securities  by  us  may  result  in
significant dilution to the equity interests of the current stockholders.  Other
types of growth participation  arrangements may significantly lower the value of
the equity  interests  of our  current  stockholders  by reducing  the  revenue,
profits, or other elements of the market value of the Company.

     Regardless of how we structure our financings and strategic  alliances,  we
may be required to pledge our assets, including our ownership interest in E-SAT.
Other restrictive conditions may also be imposed on the conduct of our business.
In the event of a default on such  pledges or  conditions,  it would be unlikely
that there will be any assets remaining to be distributed to our stockholders.

We have incurred significant losses to date and could continue to do so. Without
profit from delivery of services using the Iridium system, current circumstances
continue  to raise  substantial  doubt  about our ability to continue as a going
concern.

     Without  contracts  for  services  utilizing  the Iridium  system,  we will
continue to incur operating  losses while we seek to construct our E-SAT system.

9

We  recorded  operating  losses  of  approximately  $6.6  million  for  2000 and
approximately  $6.0  million  for  1999  and,  without  customers  for  services
utilizing the Iridium  system,  we do not anticipate any revenues  during fiscal
2001 or 2002.  Without  significant  revenue  from the Iridium  system,  we will
continue to incur  substantial and increasing  operating losses and negative net
cash flows until our satellite system is developed,  deployed and operating in a
profitable manner. As of September 30, 2001, we had current  liabilities of $2.1
million and current assets of $200,000.

     These  circumstances  raise substantial doubt about our ability to continue
as a going concern as discussed in the report of our independent accountants.

     We currently estimate that we will require  approximately  $18.0 million in
additional  capital for  engineering  and  deployment of our  Voluntary  Command
Conservation  System in  California,  and $60.0  million in  additional  capital
related to the construction and launch costs associated with our E-SAT satellite
system.  Given the risks in  undertakings  of this nature,  we cannot assure you
that actual cash  requirements  will not exceed our  estimates.  In  particular,
additional capital, over and above amounts anticipated,  will be required in the
event that we:

     o    incur  unexpected  costs in  completing  the design of our  systems or
          encounter any unexpected technical or regulatory difficulties;

     o    find that the  power  utilization  of  participants  in our  Voluntary
          Command  Conservation System is significantly lower than our estimates
          and, as a result, additional participants are necessary;

     o    incur delays and  additional  expenses as the result of a E-SAT system
          launch or satellite failure;

     o    are unable to enter into  marketing  agreements  with third parties to
          sell our services; or

     o    incur any other significant unanticipated expenses.

     The occurrence of any of these events would adversely affect our ability to
meet our business objectives.  If we are unable to obtain a sufficient amount of
financing  to complete our systems and on  commercially  acceptable  terms,  our
business and future success will be adversely affected.

We are subject to development contract commitments for the E-SAT system.

     In order to comply  with  development  milestones  required  by E-SAT's FCC
license, we have entered into various development  contracts including satellite
construction  contracts with Alcatel Space Industries and Surrey Satellite and a
satellite  launch  contract  with  Eurockot.   Entering  into  these  and  other
development and service contracts are critical to the overall development of the
E-SAT system.  The Alcatel  satellite  construction and launch contract requires
progress  payments of approximately  $60.0 million over a 12 month period. We do
not,  at this  time,  anticipate  making  these  progress  payments.  Failure to
maintain these contracts would ultimately render them void and, if we are unable
to arrange  acceptable  alternatives,  would  adversely  affect  our  ability to
construct the E-SAT system.

The contract  with our prime  contractor  for the E-SAT system could be declared
void.

     We have not made the necessary  payments to our prime contractor,  Alcatel,
and, as a result,  that contract  could be declared  void.  The  agreement  with
Alcatel required a payment at the end of 1999 of  approximately  $9.1 million in
cash and the equivalent of $5 million  shares of our Common Stock.  This payment
was necessary for Alcatel to continue work and to trigger an effective  date for
the full system development  schedule. As of December 31, 2001, this payment has

10

not been made,  and Alcatel  therefore  has the right to consider  this contract
void.  Although  Alcatel  has  verbally  indicated  that it does not  intend  to
terminate the contract,  it has the right to do so. Until the effective  date of
contract, or "EDC", we continue to have a direct satellite construction contract
with  Surrey  Satellite  Technology  Limited.  At EDC,  this  contract  would be
assigned to Alcatel.  Any  cancellation  or termination of these contracts could
cause delay in  construction  of the E-SAT system which could result in the loss
of the FCC license.  (See also "Risk  Factor--The  E-SAT  system may  experience
unscheduled  delays that could harm our  business or lead to the loss of the FCC
license.")

The  technology,  design and  construction  of our E-SAT  system are  subject to
numerous risks.

     The design and  construction of the E-SAT system are subject to a number of
risks associated with space-based  communications  systems.  Although we believe
that the E-SAT  system is based on sound  technology,  its design  will  contain
certain technology that has not been used in a commercial application.  Although
we  intend to engage  contractors  that are  experienced  in the  satellite  and
communications industry, we have no experience in developing,  constructing, and
operating a satellite based data communications system. The failure of the E-SAT
system to be constructed,  or to function as designed,  or the failure of system
components to function with other components or to specification could result in
delays,  unanticipated costs, and loss of system performance,  thereby rendering
the E-SAT  system  unable to  perform  at the  quality  and  capacity  levels we
anticipate.

The E-SAT system may experience  unscheduled delays that could harm our business
or lead to the loss of the E-SAT FCC license.

     Our business is subject to both United States and international regulations
and licensing. The E-SAT license has several FCC milestones, including:

     o    the  completion of  construction  of the first two satellites by March
          2002,

     o    the launch of those satellites by September 2002, and

     o    the  construction and launch of the remaining four satellites by March
          2004.

     Particularly  the first  milestone  will be extremely  difficult  for us to
meet, however we intend to seek an extension to these milestone  requirements if
one is  necessary.  However,  we have  very  little  control  over  whether  any
extension  will be provided  and the failure to obtain an  extension or meet the
milestones could result in the loss of E-SAT's FCC license.

     The next milestones under the E-SAT license are to construct two satellites
by March 2002 and launch two satellites by September  2002.  Given the delays in
construction  due  to  our  inability  to  obtain  sufficient  financing,  these
milestones will be extremely  difficult for us to meet. In addition,  delays and
related increases in costs in the construction, launch and implementation of the
E-SAT system could result from a variety of causes, including:

     o    delays encountered in the construction, integration and testing of the
          E-SAT system;

     o    launch delays or failures;

     o    delays  caused by  design  reviews  in the  event of a launch  vehicle
          failure or a loss of satellites or other events beyond our control;

11

     o    further  modification  of the  design of all or a portion of the E-SAT
          system in the event of, among other things,  technical difficulties or
          changes in regulatory requirements;

     o    our failure to enter into agreements with marketing providers on terms
          acceptable to us; and

     o    the failure to develop or acquire effective  applications for use with
          the E-SAT system.

     While we intend to seek an extension to the time periods in our milestones,
as described  above, we have no assurance that any extension will be granted.  A
significant  delay in the completion of our milestones could therefore erode our
competitive position and could result in cancellation of the FCC license,  which
would have a material  adverse effect on our financial  condition and results of
operations.

We will face many risks associated with the launching of E-SAT satellites.

     Satellite  launches  are  subject  to  considerable  risks,  including  the
possible  failure of the launch vehicle,  which may result in the loss or damage
to the satellite or its  deployment  into an incorrect or unusable  orbit.  Each
launch is  expected  to carry  three  Little LEO  satellites.  Consequently,  an
unsuccessful  launch could adversely  affect  one-half of our planned  satellite
constellation.  We intend to obtain a certain  amount of insurance to cover some
of our potential  losses in this area,  but we cannot assure you that we will be
able to obtain  adequate  insurance  to cover all  incidents  or in a sufficient
amount to cover the losses.

     We have entered  into a launch  services  agreement  with  Eurockot  Launch
Services  GmbH,  headquartered  in Bremen,  Germany to provide  for two  payload
launches  from a launch  site in  Plesetzk,  Russia  during  specified  periods.
Eurockot has limited experience in launching commercial satellites.  Further, it
is anticipated that any launch must be approved by a governmental  agency of the
Russian Federation.  We do not know whether the launches will be approved by the
Russian  Federation  or if the  launches  will take  place as  planned.  Various
political  and  military  considerations,   including  as  yet  unknown  factors
resulting from the September 2001 terrorist attacks on the United States,  could
impact  these  launches.  The failure of the launches or the  occurrence  of any
significant  problems generally associated with satellite launches would have an
adverse effect on us and our ability to provide the services contemplated.

Our E-SAT satellites may malfunction or fail prematurely.

     A number of factors  will  affect the  useful  lives of the E-SAT  system's
Little LEO  satellites,  including  the quality of  construction,  the  expected
gradual  environmental  degradation of solar panels, the amount of fuel on board
and the durability of component  parts.  Random failure of satellite  components
could  result in damage to or loss of a  satellite.  In rare  cases,  satellites
could also be damaged or  destroyed  by  electrostatic  storms,  high  levels of
radiation or  collisions  with other  objects in space.  Any  premature  loss of
satellite  performance  or capacity  could have a material and adverse effect on
the efficiency of the overall system and the operation of the E-SAT system.

We will only be able to obtain a limited  amount of satellite  insurance for our
E-SAT system.

     We expect to obtain launch insurance for each of our satellite launches and
have  engaged  Frank  Crystal  & Co.  and its  subsidiary,  International  Space
Brokers, Inc. to provide risk management counsel in obtaining insurance coverage
for our planned Little LEO satellite constellation. This insurance would, in the
event of a launch failure,  provide funds for replacement launch satellites.  In
addition,  we expect to obtain satellite  replacement  insurance,  which we hope

12

will provide sufficient funds for rebuilding satellites damaged in construction,
shipment or launch.  In the event a covered loss occurs, we will need to satisfy
the insurance  underwriters that the technological or other problems  associated
with the  covered  loss have  been  addressed  prior to  continuing  the  launch
process. The launch and replacement  insurance marketplace is volatile and we do
not know whether launch or replacement insurance,  or both, will be available to
us,  or if  available,  will be  available  on terms  acceptable  to us. We will
continue to evaluate the insurance marketplace to determine the level of risk we
are willing and able to absorb  internally  as well as the amount of risk we may
be able to transfer to third parties.

Our E-SAT system is subject to governmental  regulation that can be difficult to
satisfy.

     We will need to secure "landing rights" in various  countries where we hope
to do business.  Failure to secure foreign landing rights would preclude us from
offering our full services in such countries,  which would adversely  affect our
anticipated  results of  operation.  In  addition,  our  international  license,
LEOTELCOMM-2,  is sponsored by the United States, and should we fail to maintain
our FCC license,  our international  license rights may be subject to challenge.
Further,  we will be  subject to varying  export and  communications  regulatory
requirements  for the U.S. and  internationally,  not only for  construction and
launch of the E-SAT system, but also for the continuing operation of the system.

The services we intend to provide must be acceptable to the energy industry.

     Our success is largely  dependent  on whether  governments,  utilities  and
other related  entities will contract for services  utilizing the Iridium and/or
E-SAT systems. We cannot assure you that we will be successful in completing the
development  and  commercial  implementation  of our services.  Governments  and
utility  companies  typically  go through  numerous  steps  before  making final
decisions.  This process can be time  consuming  and take up to several years to
complete.

     Further,  utilizing  satellite data messaging  services is a relatively new
and  evolving  business.  It is  difficult  to predict the future  growth of the
market or the  potential  size of the  market.  There are a number of  competing
products from entities  providing  various types of communication  technologies.
The use of  low-earth-orbiting  satellites  provides  only one of many  possible
solutions for data communications with remote sites, and potential customers may
choose other competing  solutions.  In the event that customers do not adopt our
technology,  or do so less rapidly than expected, our future results,  including
our ability to achieve profitability, will be materially and adversely affected.

Future advances in the industry could make our services obsolete.

     Future  advances  in the  telecommunications  industry  could  lead  to new
technologies,  products or services  competitive  or superior to the products or
services we intend to provide. Such technological  advances could also lower the
costs of other products or services that may compete with our systems, resulting
in  pricing  pressures  on our  proposed  products  and  services,  which  could
adversely affect our business and results of operations.

Intense  competition  from existing and new entities could adversely  affect our
business.

     We will encounter competition from other satellite systems, as well as from
competitive terrestrial-based communication companies. The market for collection
and  transmission of data from fixed devices and the potential  market for other
applications  of data messaging  services have led to substantial and increasing
competition.  Many of our  present  and  future  competitors  using  Little  LEO
satellites  have begun to address the collecting and  transmitting  of data from

13

fixed devices and at least one of these  competitors has  substantially  greater
marketing,   technical  and  manufacturing  resources,  name  recognition,   and
experience.

     Such  competitors  may be able to respond  more  quickly to new or emerging
advancements in the industry and to devote greater resources to the development,
promotion  and sale of their  products  and  services.  Our  technology  must be
competitive so that the systems can provide the data  transmission  service at a
cost lower than most of our competitors' systems. We cannot assure you that such
competitors will not succeed in developing  better or more  cost-effective  data
transmission systems.

We face  increased  competition  as a result of  strategic  alliances  and other
consolidation in the industry.

     Our current and potential  competitors  may make strategic  acquisitions or
establish cooperative  relationships among themselves or with third parties that
could  increase  their ability to reach  commercial  customers or subscribers of
data  messaging  services.  Further,  terrestrial-based  wireless  communication
systems are already  providing data messaging  services to the utility industry.
Such  existing  and future  competition  could  affect  our  ability to form and
maintain agreements with utility companies and other customers. We cannot assure
you that we will be able to compete  successfully against our current and future
competitors,  and our failure to do so would have a material  adverse  effect on
our business.

The price of ground transceivers will affect the success of our service.

     The  development of low-cost  ground  transceivers  to collect and transmit
data from fixed devices will be important in the  development  of a broad market
for our services. Ground transceivers must be manufactured and operated at a low
cost in order  to make  our data  messaging  services  attractive  to  potential
commercial  customers.  It is expected that the cost of ground transceivers will
decline as the volume of units  produced  increases.  We must develop a low-cost
ground  transceiver  which requires less power to operate and will be attractive
to utility  and other  companies.  However,  we cannot  assure  you that  ground
transceivers  can be  developed  at a cost and with the  capabilities  that will
attract a large enough commercial  subscriber base for us to receive significant
revenues or achieve profitability.

We are dependent on third party vendors and consultants.

     We have relied on, and will  continue to rely on,  vendors and  consultants
that  are  not  our   employees  to  complete  the  design,   construction   and
implementation  of ours  services,  to  market  and  deploy  our data  messaging
services  and  for  representation  on  regulatory  issues.  These  vendors  and
consultants must continue to provide the expertise  necessary.  We cannot assure
you that suitable vendors and consultants  will be available in the future,  and
if available, will be available on terms deemed acceptable to us.

     We cannot  assure you that these  manufacturers  of parts and equipment for
our systems such as transceivers, antennas, load curtailment equipment and other
devices,  will be able to meet our needs in a satisfactory  and timely manner or
that we will be able to obtain additional manufacturers when and if necessary. A
significant price increase, a quality control problem, an interruption in supply
or other difficulties with third party  manufacturers  could have a material and
adverse  effect on our ability to  successfully  provide our proposed  services.
Further,  the  failure of third  parties to deliver  the  products,  components,
necessary  parts or equipment on  schedule,  or the failure of third  parties to
perform at expected levels, could delay our deployment of our services. Any such
delay or increased  costs could  significantly  harm our business and  operating
results.

14

Failure to effectively manage our growth would harm our future business results.

     As we seek to proceed from a development  stage  company to an  operational
company,  we may  experience  significant  and  rapid  growth  in the  scope and
complexity  of our  business.  We may need to  rapidly  engineer  and deploy new
services  across wide  geographic  areas and engage in  significant  and complex
business  development  and strategic  alliance  efforts.  We will likely have an
increased  need and  opportunity  to market  our  services,  manage  operations,
control the  operations  of our proposed  systems,  handle  sales and  marketing
efforts and perform finance and accounting  functions.  This growth is likely to
place a strain on our small management team and limited  operational  resources,
and there is a risk that we may not  effectively  manage this growth.  To lessen
this  requirement,  and assist us in executing  our business  plan,  we recently
signed agreements with Arthur D. Little, Inc. for engineering services, and with
Bechtel  Corporation to provide program management services for the installation
and deployment of the proposed Voluntary Command Conservation  System.  However,
these  organizations may terminate their contracts with us on short notice,  and
further   there  is  no   assurance   that  we  will   effectively   manage  the
subcontractors.  The failure to develop and implement  effective systems, or the
failure  to  hire  or  subcontract  and  train  sufficient   personnel  for  the
performance of all of the functions necessary to effectively grow and manage our
potential  customer  base  and  business,   or  the  failure  to  manage  growth
effectively,  could have a material adverse effect on our business and financial
condition.

We are dependent on key personnel.

     Our success is substantially  dependent on the performance of our executive
officers  and key  personnel  and on our  ability  to retain  and  motivate  our
personnel. The loss of any of our key personnel,  particularly Fred W. Thompson,
our president,  would harm our ability to manage  operations and  development of
our  systems,  and could have a material  and  adverse  effect on our  business,
financial condition, and operating results.

Substantially   all  of  our  assets  consist  of  our   capitalized   satellite
construction costs and acquisition costs relating to the E-SAT license and these
assets may be  significantly  impaired if we are unable to obtain the  necessary
financing or to maintain our FCC license.

     We  cannot  assure  you  that we will be  able  to  obtain  financing  in a
sufficient   amount  for  the  construction  and  deployment  of  our  satellite
constellation. Our failure to obtain sufficient and timely financing will likely
result in our conclusion that the carrying amounts of the capitalized  satellite
construction  costs  and the  investment  in E-SAT  are not  recoverable.  Under
generally accepted  accounting  principles relating to the impairment of assets,
we would  then be  required  to write  off all or a portion  of the  capitalized
satellite  construction  costs and our  acquisition  costs relating to the E-SAT
license which would have a material and adverse effect on our business,  results
of operations and financial position.

Our certificate of  incorporation  and Delaware law contain  certain  provisions
that could deter  takeovers  which may prevent you from  receiving a premium for
your shares.

     Provisions  of our  certificate  of  incorporation  and  Delaware law could
delay,   defer  or  prevent  a  change  in  our  control.   Our  certificate  of
incorporation  contains a fair price provision that requires a certain threshold
approval by our board of directors  in the event of a merger,  sale of assets or
other types of business combinations. In addition, our board consists of members
who serve  staggered three year terms so that only a portion of our board can be
removed at the annual meeting of stockholders.  Further, the board is authorized
to issue  preferred  stock,  the classes and terms of which may be determined by
the board. We are also subject to the anti-takeover provisions of Section 203 of

15

the Delaware  General  Corporation  law,  which  prohibits us 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 became an interested
stockholder, unless the business combination is approved in a prescribed manner,
under Delaware law. These  provisions in our  certificate of  incorporation  and
Delaware law could have the effect of delaying, deferring or preventing a change
in control, even if doing so would be beneficial to our stockholders.

We have not paid  dividends  and are not likely to pay  dividends  on our Common
Stock in the future.

     We have not declared or paid any dividends on our Common Stock,  and do not
anticipate  paying any dividends for the foreseeable  future.  In addition,  the
holders of our shares of series A preferred  stock and series B preferred  stock
are entitled to receive,  out of any legally available funds,  annual cumulative
dividends  equal  to  five  percent  and  ten  percent,   respectively,  of  the
liquidation preference of their shares. All dividends must be paid on the series
A  preferred  stock and series B preferred  stock  before any may be declared or
paid  on the  Common  Stock.  It is also  anticipated  that  if we  obtain  bond
financing or other financing facilities, we will be restricted in our ability to
declare future dividends on our Common Stock.

Our stock price is volatile.

     Our Common Stock is quoted on the OTC Bulletin  Board and is thinly traded.
In the past, our trading price has fluctuated widely,  depending on many factors
that may have  little  to do with  our  operations  or  business  prospects.  In
addition,  the OTC Bulletin  Board is not an exchange  and,  because  trading of
securities on the OTC Bulletin  Board is often more sporadic than the trading of
securities  listed  on an  exchange,  such as  NASDAQ,  you may have  difficulty
reselling any of the shares that you purchase.

The exercise of  outstanding  convertible  securities  may adversely  affect our
Common Stock price and your percentage of ownership.

     As of December 31,  2001,  there were  outstanding  warrants and options to
purchase  an  aggregate  of  14,287,262  shares of our  Common  Stock,  of which
approximately  13 million are vested.  Of these  approximately 13 million vested
warrants and options,  approximately  9 million have exercise prices of $1.00 or
less.  In  addition,  the  series B  preferred  stockholders  have the option to
convert their shares into Common Stock at approximately  80% of the then current
market  price.  Further,  if we do not redeem the  convertible  debenture in the
principal  amount of  $500,000 , then the  holder has the option to convert  the
debenture into shares of Common Stock.  The debenture is initially  convertible,
at the  option of the  holder,  at a rate of $0.98 per share.  After  August 31,
2001, the conversion  rate adjusts to 85% of the 5-day average  closing price of
our Common Stock, but in no case may be less than $0.21 per share. Conversion of
both the series B preferred stock and the convertible  debenture or the exercise
of the  outstanding  options and warrants may have a  detrimental  impact on the
terms under which we may obtain financing  through a sale of our Common Stock in
the future since they may hinder our ability to raise capital at a higher market
price due to the  dilutive  effect to new  investors.  For  these  reasons,  any
evaluation  of the  favorability  of market  conditions  for a subsequent  stock
offering must take into account any outstanding convertible securities.

16

                                  THE OFFERING

     The selling security holders are offering for resale up to 7,911,621 shares
of  Common  Stock  and up to  9,780,777  shares of  Common  Stock  assuming  the
conversion of a debenture, the conversion of preferred stock and the exercise of
outstanding  warrants.  The manner and terms of the securities through which the
holders may receive Common Stock are described below.

Securities Purchase Agreement

     Of the shares of Common Stock offered  through this  prospectus,  2,380,952
shares are  registered  for resale  assuming  the  conversion  of a  convertible
debenture in the principal  amount of $500,000,  with  interest  accruing at the
rate of 6% per year, and 250,000 shares  assuming the exercise of warrants.  The
convertible debenture and warrants were issued together pursuant to a Securities
Purchase Agreement.

     On August 31,  2001,  we issued the  convertible  debenture  along with the
warrant in a private  placement to one  accredited  investor.  The  debenture is
initially  convertible,  at the  option  of the  holder,  at a rate of $0.98 per
share.  The conversion rate adjusts to 85% of the 5-day average closing price of
our Common Stock, but in no case may be less than $0.21 per share. We may redeem
the debenture,  in whole or in part,  for 120% of the principal  amount plus any
accrued and unpaid interest. Our right to redeem the debenture is subject to the
holder's  right to convert the debenture  into shares of our Common Stock within
ten days of our  notice to  redeem.  This  prospectus  covers  the resale of the
shares of Common Stock underlying the convertible debenture and the warrant.

     Pursuant to a registration  rights  agreement,  we are required to register
the shares of Common Stock underlying the debenture and the warrant.  Further we
were  required to file our  registration  statement  with the SEC by October 15,
2001. The security holders have a right to assess liquidated damages for failure
to file the  registration  statement by October 15, 2001 and if the registration
fails to become effective by December 29, 2001. These liquidated  damages are in
an amount equal to approximately 3% for each 30 days (pro-rata as to a period of
less than 30 days) of the  outstanding  principal  amount of the debenture.  The
maximum total liquidated damages penalty is $100,000.  In addition, in the event
the  registration  statement is not declared  effective by December 31, 2001, we
are required to pay liquidated damages in an amount equal to 3% for each 30 days
(pro-rata as to a period of less than 30 days) the registration statement is not
declared  effective  or the  effectiveness  of such  registration  statement  or
related  prospectus  is  suspended  because such  prospectus  includes an untrue
statement  of  material  fact or omits to state a material  fact  required to be
stated.

Series B Convertible Preferred Stock

     Of the shares being registered, 2,035,364, shares of Common Stock are being
registered for resale upon  conversion of our  outstanding  series B convertible
preferred  stock and up to 787,322  shares of Common Stock assuming the exercise
of  warrants  that  were  issued at the same  time as the  series B  convertible
preferred stock.

     On  October  6,  2000,  we  issued an  aggregate  of 400 units in a private
placement to two accredited  investors.  Each unit consisted of one share of our
series B convertible preferred stock and three warrants.  The first two warrants
provides the holders with the right to purchase 418.31 shares of Common Stock at
$0.17 per share for each preferred share held and the third warrant provides the
holders  with the right to purchase  1,250  shares of Common  Stock at $0.17 per
share for each  preferred  share  held.  The  shares of  preferred  stock have a
liquidation preference of $1,000 per share and are initially convertible, at the
option of the holder, into either (1) 1,045.75 shares of our Common Stock, or at

17

a rate of $0.95625  which was the closing bid price at the time of the  purchase
or (2) 80% of the average of the three  lowest  closing bid prices of the Common
Stock for the 20-day trading period prior to the conversion date. The holders of
series B  convertible  preferred  stock  are also  entitled  to  receive  annual
cumulative dividends equal to ten percent of the liquidation  preference.  After
360 days following  October 6, 2000, we may redeem the preferred stock, in whole
or part, for 108% of the purchase  price plus any accrued and unpaid  dividends.
Our right to redeem the  preferred  stock is subject  to the  holder's  right to
convert  their shares of preferred  stock into shares of our Common Stock within
twenty-four days of our notice to redeem.  This prospectus  covers the resale of
the shares of Common Stock underlying the shares of preferred stock.

     Pursuant to a registration  rights  agreement,  we are required to register
the  shares of series B  convertible  preferred  stock and the  shares of Common
Stock to be issued upon the  conversion  of the series B  convertible  preferred
stock and  exercise of the  warrants.  We were  required to file a  registration
statement with the SEC by August 4, 2001.  Our failure to file the  registration
in a timely manner requires us to record a monthly accretion of 5% of the series
B preferred stock's  liquidation amount of $400,000 beginning August 4, 2001 for
as long as the filing is delinquent.  Further,  the preferred  stockholders have
the  right to  require  redemption  of the  series B  preferred  stock  amounts,
including  accretions,  beginning  November  2,  2001,  in the  event  that  the
registration statement is not declared effective at that time.

     In  connection  with the  private  placement  of the  series B  convertible
preferred  stock,  we issued 40 units to the  placement  agent  consisting of 40
shares of our series B  convertible  preferred  stock and  warrants  to purchase
120,000 shares of our Common Stock at an exercise price of $0.17 per share.  The
resale  of the  Common  Stock  issuable  upon  the  conversion  of the  Series B
convertible preferred stock and warrants is included in this prospectus.

Units of Common Shares and Warrants

     The selling  security  holders are also offering for resale up to 7,911,621
shares of Common Stock and up to 4,327,139  shares of Common Stock  assuming the
exercise of outstanding warrants.

     5,570,188 shares of Common Stock and warrants to purchase  1,331,846 shares
were  issued in  connection  with our  private  placements  of units.  The units
consisted of shares of Common Stock and warrants  with exercise  prices  ranging
from $0.29 per share to $1.00 per share.

     Also  included  are  warrants to purchase an aggregate of 880,000 that were
issued to three (3) finders in connection with our private  placements of units,
consisting of shares of Common Stock and warrants to purchase Common Stock.

Other Shares Included in this Prospectus

     This prospectus also relates to an aggregate of 5,579,351 shares which were
previously  registered  and are  included  to  allow  their  resale  under  this
prospectus.  Of these shares, 2,819,169 shares are registered in connection with
our Common Stock purchase agreement with Torneaux Ltd.

     On June 2, 2000,  we entered into a Common  Stock  purchase  agreement  and
related agreements with Torneaux Ltd., a private equity fund organized under the
laws of The  Bahamas.  Subject to the  fulfillment  of certain  conditions,  the
agreements  provide us with a facility  through  which we may sell shares of our

18

Common  Stock,  at our option,  to Torneaux  Ltd.  periodically  over a 24-month
period.  Our  ability to request a draw down  under the  Common  Stock  purchase
agreement is subject to the  continued  effectiveness  of a resale  registration
statement filed with the Securities and Exchange  Commission to cover the shares
to be issued.  The amount of Common  Stock to be sold at each draw down will not
be less than  $100,000 nor more than $2.45  million.  We have agreed to sell our
shares to Torneaux Ltd. at a price equal to the then current market price of our
Common Stock  during the draw down  period,  less a discount of between 7.5% and
13%  specifically  determined  based upon a formula  related to the then current
market  price of the stock.  The number of shares  that we may sell to  Torneaux
Ltd.  varies  depending on certain  factors,  including  the market price of the
Common  Stock and the then  current  ownership  interest of our Common  Stock by
Torneaux Ltd. We have also agreed to issue to Torneaux Ltd. warrants to purchase
from 20% to 50% of the number of shares of Common  Stock being  purchased at the
time of each draw  down.  Torneaux  Ltd.  will  either  resell its shares of our
Common Stock in the open market,  resell its shares of our Common Stock to other
investors in negotiated  transactions  or hold shares of our Common Stock in its
portfolio.  This  prospectus  covers the resale by Torneaux Ltd. of Common Stock
purchased by Torneaux Ltd. and issuable  upon  exercise of the related  warrants
either in the open market or to other investors.

     In connection with the Common Stock purchase agreement, we issued a warrant
to purchase an aggregate of 250,000 shares of our Common Stock as a finder's fee
to a third  party  not  affiliated  with us or  Torneaux  Ltd.  The  warrant  is
exercisable at an exercise price equal to the lesser of $1.5625 per share or the
fair market value of one share of our Common Stock on the date the  registration
statement is declared  effective  by the SEC. The resale of the shares  issuable
upon exercise of the warrant are included in this prospectus.


                                 USE OF PROCEEDS

     We will not receive any proceeds  from the resale of shares of Common Stock
by the selling  security  holders.  We will receive  proceeds  from any sales of
shares  pursuant to the Common Stock purchase  agreement with Torneaux Ltd., and
upon any  exercise  of  warrants.  In  addition,  we will  receive  relief  from
liabilities  on our books upon the conversion of the  convertible  debenture and
the conversion of the series B convertible preferred stock. We intend to use the
proceeds  from such sales of shares to  Torneaux  or the  exercise  of  warrants
primarily  to  pay  for  the  costs   associated  with  the   construction   and
implementation  of our systems,  for working capital and other general corporate
purposes.

19

                           PRICE RANGE OF COMMON STOCK

     The following  table sets forth the high and low bids quoted for our Common
Stock  during  each  quarter  for the past two  fiscal  year  ends and until the
quarter  ended  December 31,  2001,  as quoted on the OTC  Bulletin  Board.  The
following  quotations  represent  interdealer  prices,  without retail mark-ups,
mark-downs,  or  commissions,  and may not represent  actual  transactions.  The
information was obtained from Yahoo-Finance at http://finance.yahoo.com.

                                                    Common Stock
                                                    ------------
Quarter Ended                                     High         Low
- --------------                                    ----         ---

December 31, 2001                                $0.25        $0.22
September 30, 2001                                1.07         0.38
June 30, 2001                                     0.63         0.20
March 31, 2001                                    0.80         0.31

December 30, 2000                                 1.06         0.31
September 30, 2000                                1.69         0.81
June 30, 2000                                     3.06         1.09
March 31, 2000                                    5.45         1.66


     As of  December  31,  2001,  we  had  24,810,817  shares  of  Common  Stock
outstanding and 427 stockholders of record.  The number of stockholders does not
include those who hold our securities in street name.

                                 DIVIDEND POLICY

     We have not  declared or paid any cash  dividends on our Common Stock since
our inception.  The holders of our shares of series A preferred stock and series
B preferred stock are entitled to receive,  out of any legally  available funds,
annual cumulative dividends equal to five percent and ten percent, respectively,
of the liquidation preference of their shares. All dividends must be paid on the
series A preferred stock and series B preferred stock before any may be declared
or paid on the Common Stock. We currently intend to retain any additional future
earnings  for use in the  operation  and  expansion of our  business.  We do not
intend to pay any cash dividends on our Common Stock in the foreseeable future.

20

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

General

     We were formed in Delaware in 1989 and our principal  executive offices are
located in Mill Valley, California. We completed a share exchange reorganization
with DBS  Network in 1992.  Since  1994,  our focus has been to pursue  business
opportunities in satellite telecommunications.  We began this pursuit originally
by purchasing interests in direct broadcast satellite licensees. During 1997, we
sold our last indirect interest in a direct broadcast satellite license.

     We formed E-SAT, Inc., a Colorado corporation, in partnership with EchoStar
Communications  Corp. in November 1994 for purposes of applying for a Little LEO
FCC license.  On March 31, 1998, the FCC issued a license to E-SAT to launch and
operate a Little LEO satellite  system.  Pursuant to the agreement  entered into
with  EchoStar in July 1999, we now hold 80.1% of the capital stock of E-SAT and
EchoStar holds the remaining 19.9%.

     On June 2, 2001 we signed a seven year operator-to-operator  agreement with
Iridium  Satellite LLC to provide remote  monitoring and control services to the
energy industry.  Through this agreement, we hope to begin providing specialized
satellite-based data services using Iridium's  commercially  available satellite
network by early 2002,  significantly  ahead of our planned  satellite launch in
late 2002.

     On June 14,  2001 we  demonstrated  to  California  state  officials  how a
satellite-based  energy control system could curtail electricity  consumption by
temporarily  deactivating  air  conditioning  units  located on the  rooftops of
California shopping malls.  Shortly thereafter,  we commenced  negotiations with
the State of California to provide satellite-based energy management services.

     If we are successful in our  discussions  with the State of California,  we
hope to begin generating  revenues as early as the first quarter of fiscal 2002.
Until then, and on a continuing basis if we are not successful,  we will seek to
satisfy our short term cash requirements by raising new equity and debt capital,
as well as by seeking the exercise of previously issued third-party warrants and
stock options.

Plan of Operations

     Bankruptcies   in   the   satellite    sector   and   sharp   declines   in
telecommunications and technology sectors have impeded our financing efforts and
required us to modify our  business  strategy.  Our current  strategy is to take
advantage  of the  telecommunications  downturn to secure  low-cost  capacity on
existing  satellite  systems  and  combine  it with  the  energy  communications
technologies  we  developed  over the  past  ten  years,  with an  objective  of
achieving profitability and proving our market potential in fiscal 2002.

     Throughout the year, we have focused on this strategy,  reducing  operating
expenses  and  concentrating  our efforts on raising  short-term  and  strategic
financing,  while  establishing  a  current  operating  business  utilizing  the
existing satellite capacity held by Iridium.

     At the same time, we have  continued our efforts to reduce the overall cost
of the E-SAT  system and to identify and commence  negotiations  with  strategic
partners who may serve as both customers and financial partners for our proposed
satellite-based energy management systems. We continue our plan to construct and
deploy  a  low-cost  global   satellite  system  utilizing  our  E-SAT  FCC  and
international licenses.

21

     The current circumstances in the satellite and telecommunications industry,
as well as in the  financial  markets,  particularly  in relation to  technology
stocks, have led to delays in our ability to raise short-term operating capital.
Our right to raise  capital by selling  common  shares to the Torneaux  Fund has
been  limited by our stock  price,  which,  during the first  three  quarters of
fiscal 2001, has been below the contractual minimum threshold price of $1.00 per
share.  Any sale of shares to the Torneaux  Fund at prices below that  threshold
price requires  Torneaux's  approval.  As a result of deficiencies in short-term
capital raising, we have delayed payment to many of our vendors,  and certain of
our employees.  As of September 30, 2001, our cash and cash equivalents amounted
to $136,484 while our current liabilities,  including amounts owed to employees,
amounted to  $2,099,753.  Throughout  the year,  we have  continued  to focus on
reducing  operating   expenses  while   concentrating  our  efforts  on  raising
short-term and strategic financing and establishing a current operating business
utilizing the existing satellite capacity held by Iridium.

     Until we have begun to generate  positive cash flow through our operations,
we will continue to seek to satisfy our cash  requirements by raising new equity
and debt  capital,  as well as by seeking  the  exercise  of  previously  issued
third-party  warrants  and stock  options.  The  issuance of  additional  equity
securities by us will result in significant  dilution of the equity interests of
the current stockholders.

Results of Operations

Three and Nine Months Ended  September  30, 2001  Compared To The Three and Nine
Months Ended September 30, 2000

Revenues

     We remain in the  development  stage and did not  generate  revenues in the
three and nine-month periods ended September 30, 2001 and September 30, 2000.

Operating Expenses

     Total  operating  expenses for the quarters  ended  September  30, 2001 and
2000, were $1,206,049 and $2,800,420, respectively. Total operating expenses for
the nine  months  ended  September  30,  2001 were  $2,590,102  as  compared  to
$6,355,388  for the nine  months  ended  September  30,  2000.  The  decrease is
attributable  to the cost  reduction  plan put into  effect in October  2000 and
continued  through  October  2001.  This  plan  included  the  reduction  of our
marketing and our research and  development  staff in November 2000 as well as a
significant reduction in general and administration expenses.

Marketing and Sales Expenses

     Marketing  and  sales   expenses  are  primarily  the  costs  of  personnel
(including non-cash stock  compensation),  consulting and travel.  Marketing and
sales  expenses  for the three  months  ended  September  30, 2001 and 2000 were
$79,463 (6.6% of operating expenses) and $235,288 (8.4% of operating  expenses),
respectively.  Marketing and sales expenses for the nine months ended  September
30, 2001 and 2000 were $166,224 (6.4% of operating expenses) and $902,260 (14.2%
of operating  expenses),  respectively.  The decrease of $736,036 was due to the
reduction of our marketing and sales group in the fourth  quarter of fiscal 2000
in order to reduce our cash expenditures.

222

General and Administrative Expenses

     General and  administrative  expenses include the costs of finance,  legal,
administrative   and  general   management   functions  of  DBSI.   General  and
administrative  expenses for the three months ended  September 30, 2001 and 2000
were $1,126,586 (93.4% of operating expenses) and $2,383,578 (85.1% of operating
expenses), respectively. General and administrative expenses for the nine months
ended September 30, 2001 and 2000 were $2,422,746 (93.5% of operating  expenses)
and  $5,033,771  (79.2% of operating  expenses),  respectively.  The decrease of
$2,611,025  was  primarily due the cost  reduction  plan put in place in October
2000.  The  cost-savings  measures  adopted  by us  resulted  in a  decrease  in
personnel  and travel costs of  $602,000,  a decrease in legal fees of $184,000,
and a decrease in  consulting  fees of  $1,850,000  during the nine months ended
September 30, 2001.

Research and Development Expenses

     Research and  development  expenses  represent  the  non-capitalized  costs
incurred  to develop our  system.  Research  and  development  expenses  for the
quarters ended  September 30, 2001 and 2000 were $0 and $181,554,  respectively.
Research and  development  expenses for the nine months ended September 30, 2001
and 2000 were $1,132 and $419,357,  respectively. The decrease of $418,225 was a
result of the cost reduction plan put in place in October 2000.

Non-Cash Employee Stock Compensation

     Prior to January 1, 2000,  in order to  attract  and retain  personnel,  we
granted options to purchase  2,033,106 shares of Common Stock at exercise prices
ranging from $0.39 to $2.81 to several  employees.  Some of the exercise  prices
were  below  the fair  market  value of the  Common  Stock at the time of grant,
resulting in deferred stock  compensation  of  $2,490,337.  This amount is being
amortized  over the  vesting  periods of the granted  options,  and as a result,
$112,532 and $195,790 were  recognized as non-cash  employee stock  compensation
expense in the quarters ended September 30, 2001 and 2000, respectively. For the
nine months ended  September  30, 2001 and 2000, we  recognized  non-cash  stock
compensation costs of $337,596 and $690,345, respectively.

     In August  2001,  in order to  continue to retain and  motivate  employees,
non-plan,  non-qualified  stock  options were granted to employees to purchase a
total of  2,362,505  shares of Common  Stock at $0.77 per share.  Because  these
options  were  granted at an  exercise  price equal to the then  current  market
value, no non-cash stock compensation costs were recognized.

Net Loss

     Our net  loss  for the  quarters  ended  September  30,  2001  and 2000 was
$1,280,141  and  $2,800,150,  respectively.  Net loss for the nine months  ended
September 30, 2001 was  $2,689,147  compared to a net loss of $6,354,912 for the
nine months ended  September 30, 2000.  The decrease in net loss was due to cost
reductions made by us while we continue to seek system construction financing.

Year Ended December 31, 2000 Compared to December 31, 1999

Revenues

     We did not generate  revenues in either the year ended December 31, 2000 or
the year ended December 31, 1999.

23

Operating Expenses

     Total  operating  expenses for fiscal 2000 and fiscal 1999 were  $6,496,009
and  $6,027,229, respectively.  These costs are related to  marketing  and sales
expenses,  general and  administrative  expenses,  and research and  development
expenses.

Marketing and Sales Expenses

     Marketing  and  sales   expenses  are  primarily  the  costs  of  personnel
(including non-cash stock  compensation),  consulting and travel.  Marketing and
sales expenses  totaled  $1,721,725  (26.5% of operating  expenses) and $922,623
(15.3% of operating expenses) in fiscal 2000 and fiscal 1999, respectively. This
increase in expenses is due to the establishment of our dedicated  marketing and
sales  group in June 1999.  The  marketing  group was  terminated  in the fourth
quarter of fiscal 2000 in order to reduce our cash expenditures.

General and Administrative Expenses

     General and  administrative  expenses include the costs of finance,  legal,
administrative   and  general   management   functions  of  DBSI.   General  and
administrative  expenses  for  fiscal  2000 and 1999 were  $4,037,509  (62.2% of
operating expenses) and $4,059,310 (67.4% of operating expenses), respectively.

Research and Development Expenses

     Research and development expenses represent  non-capitalized costs incurred
to develop our system.  Research  and  development  expenses for fiscal 2000 and
fiscal 1999 were $736,775 (11.3% of operating expenses) and $1,045,296 (17.3% of
operating  expenses),  respectively.  Our  research  and  development  staff was
located  in  Toulouse,  France.  During the  fourth  quarter  of fiscal  2000 we
terminated our research and development  office in France in order to reduce our
operating expenses.

Non-Cash Stock Compensation

     In order to attract and retain qualified personnel, we have granted options
to purchase Common Stock to several employees.  Some of the exercise prices were
below the trading  price of the Common Stock at the time of grant,  resulting in
deferred stock compensation.  The deferred stock compensation is being amortized
over the  vesting  periods of the  granted  options.  We  recognized  a total of
$1,078,857  as non-cash  stock  compensation  expense in fiscal 2000 compared to
$957,755 in fiscal 1999.

Other Income (Expense)

     We  experienced  a  non-operating  loss of $59,940  during  fiscal  2000 as
compared to a gain of $113,336 during fiscal 1999. The loss incurred in 2000 was
a result of increased  interest expense due to ongoing cash shortages during the
year.

Net Loss

     Our net loss for fiscal  2000 was  $6,557,549  compared to  $5,915,493  for
fiscal 1999.

24

Liquidity and Capital Resources

     We have  been  in the  development  stage  since  inception  and  have  not
recognized any  significant  revenues.  Our monthly cash  expenditures  averaged
approximately  $309,000  per month  during the year ended  December 31, 2000 and
$179,000 per month during the nine months ended September 30, 2001.  However, if
we succeed in raising  sufficient  financing to implement our long-term business
strategies,  our expenses will increase with the demands of increased efforts in
both systems and business  development.  Additional capital will be necessary to
expand operations or continue current  operations,  which will result in further
dilution to our stockholders.

     During  fiscal  2000,  we  received  proceeds  from the sale of common  and
preferred  stock  totaling  $3,225,442  before stock issuance costs of $636,576.
These  transactions  included a private  placement  of 35,897  shares of the our
Series A preferred stock at $30 per share for an aggregate  amount of $1,076,910
before stock issuance costs of $226,809,  a private  placement of 166,298 shares
of our Common Stock at $1.00 per share for an aggregate of $166,298 before stock
issuance costs of $11,641,  a private  placement of 133,333 shares of our Common
Stock at $0.75 per share for an aggregate of $100,000, a draw down of Equity 1-A
for 84,490 shares of our Common Stock at $0.9863 for an aggregate of $83,333,  a
draw down of Equity  1-B for 63,092  shares of our Common  Stock at $0.88 for an
aggregate of $55,556,  and proceeds in the amount of $254,530  from the exercise
of 271,870 options and warrants.

     In addition to the above,  we also received  $10,851 from the sale of 7,451
shares of Common Stock to employees pursuant to the 1999 Employee Stock Purchase
Plan for the offering periods ended December 31, 1999 and June 30, 2000.

     During the nine months ended September 30, 2001, we received  proceeds from
the sale of Common Stock totaling approximately $1,967,000 before stock issuance
costs of approximately  $88,200.  These transactions included private placements
of 3,481,107  shares of our Common Stock for an aggregate  amount of $1,510,000,
draw down of the equity line facility with the Torneaux Fund of 1,459,458 shares
of the  Company's  Common  Stock for a total of  $365,000,  and  proceeds in the
amount of  approximately  $64,000  from the  exercise  of  117,500  options  and
warrants.  The proceeds from these  transactions were used primarily to fund our
ongoing operations and investing activities.

     Also during the nine months ended September 30, 2001, we received  proceeds
from the issuance of convertible debentures in the amount of $500,000.

     We had cash and cash  equivalents  of $389,320 as of December  31, 2000 and
$282,945 as of December 31, 1999,  and $136,484 as of September 30, 2001. We had
negative  working capital of $2,216,321 as of December 31, 2000,  $941,527 as of
December 31, 1999, and $1,900,141 as of September 30, 2001.

     Net cash used in operating  activities for the year ended December 31, 2000
was $2,385,941,  as compared to $3,681,956 for the year ended December  31,1999,
and $2,181,801  for the nine months ended  September 30, 2001. The net cash used
in operating  activities  in fiscal 2000  resulted from a net loss of $6,557,549
offset by depreciation costs of $16,866,  the issuance of shares of Common Stock
for  services  rendered  equal  to  $216,000,  non-cash  stock  compensation  of
$1,078,857,  non-cash  warrants  issues of  $1,694,718,  an increase in accounts
payable and accrued  liabilities of $1,324,107 due primarily to  difficulties in
raising  capital  financing  and a decrease  in  accounts  receivable  and other
current  assets of $57,061 due to a reduction in prepaid  insurance and employee
receivables.  Net cash used in  operating  activities  in fiscal  1999  resulted
primarily from a net loss of $5,915,493,  offset by non-cash stock  compensation
of  $957,755,  the  issuance  of options  and  warrants  for  services  equal to

25

$774,298, the issuance of shares of Common Stock equal to $621,391 in connection
with the  settlement  of  litigation  and an  increase  in  accounts  payable of
$204,675.  Net cash  used in  operating  activities  for the nine  months  ended
September 30, 2001 resulted  from a net loss of $2,689,147  offset  primarily by
Common Stock issued for consulting services in the amount of $460,000,  non-cash
stock  compensation of $337,596,  warrants  issued for services  rendered in the
amount of $351,658,  and  increased by a reduction  in accounts  receivable  and
other  assets of  $30,627  and a  reduction  in  accounts  payable  and  accrued
liabilities of $618,266.

     Net cash used in investing  activities for the year ended December 31, 2000
was  $96,551   compared  to  $12,413,265  for  fiscal  1999.  This  decrease  of
$14,316,714  was as a result of a  decrease  in  satellite  construction  costs.
Approximately  $157,000  of the net cash  used in  investing  activities  during
fiscal 2000 was related to satellite construction payments made to our satellite
contractors in Europe. Net cash used in investing activities for the nine months
ended  September  30, 2001 was  $504,876.  This  resulted  primarily  from costs
incurred to develop  the load  curtailment  system  amounting  to  approximately
$500,000.

     Net cash provided by financing  activities  for fiscal 2000 was  $2,588,867
compared  to  $15,086,455  for  fiscal  1999.  Net cash  provided  by  financing
activities during fiscal 2000 was related primarily to the net proceeds from the
sale of units of preferred stock and the exercise of options and warrants by our
stockholders.  Net cash  provided by  financing  activities  for the nine months
ended  September  30,  2001,  was  $2,433,842.  Net cash  provided by  financing
activities  during the nine months ended  September  30, 2001 was related to the
net proceeds from the sale of units of our Common Stock, the exercise of options
and warrants by our stockholders,  and to the issuance of convertible debentures
in the amount of $500,000.

     In 1996, we received  milestone  payments under the terms of a $1.2 million
purchase order for 10,000  satellite radio units from ABB. Under this agreement,
we were  eligible  to  receive up to  $500,000  towards  development  costs upon
meeting  the  milestone  requirements  of the  contract.  We met the first  four
milestones  of the  contract  and have  received  $400,000 in cash.  The parties
agreed to suspend all development  under this agreement due to the expiration of
our  agreement  for the use of the Argos System on December  31,  1997,  and the
subsequent  limits  placed  on  future  commercial  use  of  the  Argos  System.
Therefore,  such milestone  payments could be subject to refund,  in whole or in
part.

     While  we  continue  the  strategic  fund-raising  efforts  (see  "Plan  of
Operations") that are necessary to our ultimate  success,  our continued cost of
operations  significantly  exceeds our short-term capital. We currently estimate
that we may require up to approximately  $18 million to complete the engineering
and  deployment  of the  system  currently  under  discussion  with the State of
California.  Given the risks and  uncertainties in this  undertaking,  we cannot
assure you that actual cash requirements will not exceed our estimates. Further,
the current state of capital  markets is uncertain,  and is even more  difficult
for telecommunications  companies, and we cannot assure you that we will be able
to raise the funds required to complete the development and  installation of the
system,  or that the timing and terms of any such financing will be favorable to
us. If we are unable to obtain a  sufficient  amount of  financing  necessary to
complete the system on commercially  acceptable  terms,  our business and future
success will be severely and  adversely  affected.  Unless and until we begin to
generate  revenues,  we will continue to generate  further  operating losses and
negative  net cash  flow  both for  engineering  the  system  and for our  daily
operations.

26

                                    BUSINESS

Overview

The Company

     DBS Industries,  Inc. is a development stage company dedicated to providing
low-cost   and   secure   satellite/telecommunications   solutions   for  remote
infrastructure monitoring and control of energy and its transportation.  Through
our  ownership  interest  in  E-SAT,  Inc.,  we are the only  company  currently
licensed by the Federal Communications Commission,  "FCC", to provide commercial
two-way data  messaging  using code  division  multiple  access  technology  and
low-earth-orbiting  Little LEO  satellites.  We plan to begin providing our data
messaging services on a commercial basis by the end of 2001, utilizing satellite
capacity  contracted  from  Iridium  Satellite,  LLC for a period of up to seven
years. At the same time, we plan to continue to pursue  development of our E-SAT
satellite system as a complementary source of satellite capacity.

     Financial  difficulties  in the  satellite  sector  and sharp  declines  in
telecommunications  and  technology  sectors  have made it  difficult  for us to
attract the  necessary  system  construction  financing  to  complete  the E-SAT
system.  So in 2001 we initiated a "show me" strategy,  taking  advantage of the
telecommunications downturn to purchase low-cost capacity satellites and combine
it with the energy communications technologies and expertise we developed by the
Company over the past ten years. To date, we have not recognized any significant
revenue and do not have any  customers.  Our  objective has been to both produce
revenue and to prove market demand for our services in 2001.

     In June 2001,  DBSI completed a seven-year  operator-to-operator  agreement
with  Iridium  Satellite  LLC,  the  purchaser  of  the  Iridium  system  out of
bankruptcy,  gaining low rates on  satellite  capacity  and limited  exclusivity
through a revenue sharing arrangement.

     Following the first successful demonstration in June 2001 of turning on and
off a 60-ton shopping mall air conditioner by satellite  before  representatives
of  the  California  governor's  office  and  the  media,  the  Company  entered
negotiations  with the State of  California  to provide  satellite-based  energy
management  services.  In August 2001, we submitted a proposal to the California
State  Consumer  Power  and   Conservation   Financing   Authority  (the  "Power
Authority")  for the use of a  satellite-based  Voluntary  Command  Conservation
Program designed to conserve  significant  electrical usage on demand at peak or
emergency time.  Discussions are  continuing as of the date of this filing,  and
there can be no guarantee that the State of California  will actually enter into
such an agreement with us. (See "Risk Factors--State of California Contract").

     To aid us in entering into the agreement  with the Power  Authority we have
engaged  Arthur  D.  Little,  Inc.  to  provide  engineering  services,  Bechtel
Corporation to provide program  management  services for deployment,  as well as
Iridium Satellite LLC for the satellite capacity.

     We believe  that our use of Iridium's  L-Band  satellite  capacity  will be
complementary to our ultimate  VHF-Band E-SAT system.  This is primarily because
the E-SAT system  operates in the VHF spectrum  that does not require a sky view
from the  satellite to the remote  device.  The Iridium  system  operates in the
L-Band  spectrum and does require a sky view,  which  prohibits the placement of
the devices inside buildings or in other locations where there is no direct view
of the satellite.

     Both of these  systems are  low-earth-orbiting  satellite  systems  that we
believe offer  significant  advantages  over competing  systems and  alternative
customer solutions, including:

27

     Global coverage: Using a Little LEO  satellite-to-internet  system, we will
     be  able  to  provide   reliable,   global,   two-way  data  and  messaging
     communications services.

     Low cost: Unlike terrestrial systems, no incremental communications network
     infrastructure is required for new locations, regardless of how remote they
     are. In  addition,  both the Iridium  System and the planned  E-SAT  system
     require fewer ground stations than other satellite solutions.  In Iridium's
     case, this is because the system supports  inter-satellite  communications;
     in E-SAT's  case,  this is because the system is  store-and-forward  and so
     satellites can store the information until a ground station is reached.

     Security:  Our usage of both the Iridium system,  which is used by the U.S.
     Department of Defense, and the planned E-SAT System should provide security
     benefits  through  the virtual  private  network  implementation--that  is,
     neither will utilize the public  switched phone system.  One of the reasons
     this can be done is the restricted gateway structure described above.

     Low-cost  ground  transceiver:  As  compared  to  geostationary  satellites
     operating  at over  22,000  miles from  earth,  the  Iridium  and E-SAT LEO
     systems  operate less than 500 miles from earth and  therefore  can utilize
     smaller and less expensive  transceivers.  In addition,  in the case of the
     E-SAT System, the use of spread spectrum (CDMA)  communications  technology
     and an  Application  Specific  Integrated  Circuit,  or "ASIC"  technology,
     should allow us to produce smaller and lower-cost ground  transceivers than
     competing systems.

     Our principal executive offices are located at 100 Shoreline Highway, Suite
190A, Mill Valley, California, 94941 and our phone number is 415-380-8055.

Our Strategy

     To achieve our business  objectives,  we have  identified the following key
components to our business strategy:

     Minimizing  risk and entering  into early  commercial  service by obtaining
     communication  capacity on existing satellite platforms.  We believe such a
     "show me"  strategy  can both reduce the initial  capital  required for the
     Company to become operational,  provide an ability for the Company to build
     a  customer  base  and  market  credibility,  and  demonstrate  the  market
     opportunity  to potential  investors for the purpose of raising  capital to
     complete construction of its E-SAT system.

     Providing a reliable,  worldwide, two-way data communications network based
     on existing technologies. We believe that the Iridium system, which is used
     by the  Department of U.S., has proven its  technology.  With regard to our
     E-SAT system, we are incorporating existing and proven technologies such as
     CDMA  communications   technology  and  a  store-and-forward   design.  The
     distribution of our E-SAT satellite constellation in low-earth polar orbits
     is designed to provide us access to all of the earth's  populated land mass
     approximately every hour with each satellite,  reducing the potential risks
     from the loss or outage of one or more satellites.

     Offering a low-cost  service.  We believe  that low cost is of  fundamental
     importance to our clients.  By obtaining existing satellite capacity from a
     firm that has been purchased out of bankruptcy, we have been able to obtain
     service at a significantly  lower cost than we believe would otherwise have
     been possible.  With regard to our E-SAT system,  we believe the relatively
     lower  costs  involved  in design,  construction,  launch  and  operations,

28

     together with lower-powered,  relatively  inexpensive ground  transceivers,
     will  allow  us  to  provide  data  messaging   services  to  customers  in
     hard-to-access  or remote  locations  at  substantially  lower  rates  than
     competing systems.  We have designed the E-SAT system  specifically for the
     two-way  communication  of short  messages,  using  fewer  satellites  than
     competing  near-real time low earth orbit systems and less complex and less
     expensive  components  than those  required  for larger  satellite  systems
     designed to carry voice, video and high-intensity  data traffic.  Competing
     Little LEO  systems  using the older TDMA  communications  technology  will
     require more  satellites  and more gateway  earth  stations  than the E-SAT
     System.

     Capitalizing on not being the first to market. We have learned a great deal
     from  earlier  commercial  satellite  operators  whose  services  have  not
     developed as they may have anticipated. We believe that this experience has
     confirmed  our focus on  low-cost  solutions  for  clearly  targeted  niche
     markets.

     Capitalizing  on the  barriers to entry for  potential  competitors  to our
     E-SAT  System.  The primary  barrier to entry into the Little LEO satellite
     service  market in the United  States is the  acquisition  of an  operating
     license from the FCC.  Before the FCC issues any  additional  licenses,  it
     must  allocate an  additional  portion of the  frequency  spectrum for use,
     which we do not expect to happen in the near future.

     Directly marketing to large industrial customers and governmental entities.
     We believe  that  marketing  directly  to large  industrial  customers  and
     governmental  entities will ensure greater  customer service and support in
     each geographic region or targeted market than will value-added  resellers,
     and will reduce our selling and  administrative  expenses  for bringing the
     E-SAT System to market.  Outside of the United States,  it will also aid us
     in securing any necessary local regulatory and other approvals.

     Capitalizing on the commitment and expertise of our strategic partners.  We
     have  successfully  allied  ourselves  with  companies and investors who we
     believe are highly qualified strategic partners. For our initial service we
     have contracted with Iridium  Satellite for satellite  services,  Arthur D.
     Little  Inc.  for   engineering,   and  Bechtel   Corporation  for  program
     management.  For our E-SAT  system,  we have  received  a total  investment
     totaling $10 million from  Eurockot  Launch  Services,  our launch  service
     provider,   and  Surrey  Satellite   Technology   Limited,   our  satellite
     manufacturer.

Development Milestones - Voluntary Command Conservation Program

     To develop the Voluntary Command Conservation Program, we have achieved the
following milestones to date:

     Executed a seven-year operator-to-operator agreement with Iridium Satellite
     LLC.  In  June  2001,  DBSI  completed  a  seven-year  operator-to-operator
     agreement  with Iridium  Satellite LLC, the purchaser of the Iridium system
     from  bankruptcy,  gaining  low rates  and  limited  exclusivity  through a
     revenue sharing arrangement.

     Conducted  successful   demonstration  of  Voluntary  Command  Conservation
     Product. In June 2001, DBSI successfully demonstrated our Voluntary Command
     Conservation  Product  by  turning  on and off a 60-ton  shopping  mall air
     conditioner  by  satellite   before   representatives   of  the  California
     governor's office and the media.

29

Development Milestones - E-SAT System

     The  deployment of the E-SAT  System's six Little LEO satellites is planned
to begin in 2002. If we are unable to deploy the system in 2002, we will seek an
extension on our FCC license milestones. To date, we have achieved the following
milestones:

     Development of the system. We initially  conducted  research and testing to
     develop our E-SAT System  design and were  successful  in  integrating  our
     satellite transmitter and antenna completely within a utility meter.

     Completed    proof-of-concept   trials.   We   conducted   proof-of-concept
     demonstrations  with 36 electric  and natural gas  utilities  demonstrating
     Little LEO  satellite  technology  as a viable  method to collect data from
     hard-to-access locations. We conducted a proof-of-concept trial for Pacific
     Gas & Electric  Company,  in which data from  several  natural gas wellhead
     meters  was  collected  and  transmitted  by Little LEO  satellites  to the
     customer. This trial was completed in April 1995. Subsequently, a series of
     proof-of-concept  demonstrations  were  conducted in  conjunction  with ABB
     Power T&D Company,  Inc.,  commonly  referred to as ABB, in which prototype
     radio  terminal  units and  electric  meters were  installed at 34 electric
     utilities in the continental  United States and two  international  utility
     companies in South America and Canada.  Typical trial demonstrations lasted
     for a 30-day period,  and the  demonstrations  were completed in late 1997.
     These early trials utilized the Argos System, a satellite location and data
     collection  system operated and controlled by the Centre National  d'Etudes
     Spatiales (France) and the National Oceanic and Atmospheric Administration,
     or NOAA.

     Granting of FCC License.  On March 31, 1998,  E-SAT was issued a license by
     the FCC to provide Little LEO satellite services in the United States.

     Commenced  construction of the  satellites.  On March 31, 1999, we signed a
     contract with Surrey Satellite  Technology  Limited for the construction of
     our constellation of six Little LEO satellites. Should we bring into effect
     our  prime  contract  with  Alcatel  Space  Industries  (see  below in this
     section, "Entered into an agreement with an end-to-end prime contractor for
     the E-SAT System"), our contract with Surrey would be assigned to Alcatel.

     Engaged a launch service  provider to deliver our satellites into orbit. On
     March 31, 1999, we signed a contract with Eurockot  Launch  Services  GmbH,
     for two launches, each for a set of three satellites.

     Entered into an agreement with an end-to-end prime contractor for the E-SAT
     System.  On October  8,  1999,  we signed a  contract  with  Alcatel  Space
     Industries  for the final design,  construction  and delivery to the launch
     site of six Little LEO  satellites.  This agreement also includes the final
     design,  construction and delivery of the ground infrastructure,  including
     the gateway earth station, mission center, satellite control center, ground
     communications  network and ground-based  transceivers to be installed into
     devices,  like utility  meters.  Alcatel is also  responsible for providing
     in-orbit  testing of the E-SAT  System.  The total  contract  price for the
     end-to-end system is $88.5 million. Either party has the right to terminate
     this  agreement  under  certain  circumstances.  We have paid $2 million in
     construction  payments to Alcatel,  pursuant to which Alcatel completed the
     preliminary  engineering design review for the Company's system,  including
     the payload  design and designs for the gateway  earth station and tracking
     facilities,  as well as the satellite  orbital analysis and  communications
     link  margins to and from space.  The  agreement  with  Alcatel  required a
     payment at the end of 1999 of  approximately  $9.1  million in cash and the

30

     equivalent  of $5 million in Common  Stock.  This payment was necessary for
     Alcatel to  continue  work and to trigger  an  effective  date for our full
     system development  schedule.  As of December 31, 2001 this payment,  which
     was originally  due in November,  1999, has not been made and therefore the
     agreement  with  Alcatel  is not  currently  in effect.  (See,  "Risks--The
     contract with our prime contractor could be declared void.")

     Negotiated equity  investments in us by all of our strategic  partners.  We
     negotiated  equity  investments  totaling  $10 million by  Eurockot  Launch
     Services  and  Surrey  Satellite  Technology  Ltd.  We  also  negotiated  a
     potential  investment  by  Alcatel,  but  that is  subject  to  making  the
     milestone payments necessary to establish the effective date of contract.

     Organized  our risk  management  through  insurance.  On July 14, 1999,  we
     engaged  Frank  Crystal  and Co. and its  subsidiary,  International  Space
     Brokers as our exclusive risk management advisors and insurance brokers for
     both space and ground segments.

     Successfully  launched and commissioned first satellite  payload,  bringing
     our international  license into service.  On June 28, 2000, we launched our
     first satellite  payload aboard a SNAP-1  nanosatellite,  and completed the
     in-orbit commissioning in August and September. The satellite, which is not
     being  used  for  commercial  service,  has  succeeded  in its  purpose  of
     validating  critical  design  elements  that we  believe  will  lead to the
     successful  deployment of our E-SAT commercial  satellite services in 2002.
     Surrey  Satellite  Technology  Ltd.  completed  the payload  from design to
     commissioning  in only seven months.  On October 20, 2000, the FCC informed
     the International  Telecommunications  Union that this payload brought into
     service the LEOTELCOM-2  international  frequency license,  under which the
     Company operates.

     Acquired  controlling  interest and obtained FCC approval of and  completed
     the transfer of  controlling  interest of E-SAT to us. On July 31, 1999, we
     signed a contract  with  EchoStar  Communications  Corp.  to  increase  our
     ownership  in E-SAT  to  80.1%.  EchoStar  retains  19.1% of the  ownership
     interest in E-SAT, Inc. Pursuant to that agreement,  EchoStar has the right
     to use 20% of the E-SAT system's  communication  capacity.  The transfer of
     control  was subject to FCC  approval,  which was  subsequently  granted on
     November 21, 2000 and on December 29, 2000,  we executed  documents for the
     formal transfer from EchoStar.

Target Markets - Voluntary Command Conservation Program

     We  believe  that  our   satellite-based   energy  monitoring  and  control
technologies  enable  us  to  offer  innovative  solutions  for  protecting  and
conserving  vital  energy  infrastructure  throughout  the world.  A key project
proposed  and  demonstrated  to the  State of  California  is a  satellite-based
Voluntary Command  Conservation Program to automatically  curtail  non-essential
power usage throughout California at peak usage and emergency times.

     In our  discussions  with the State of  California  and the National  Rural
Electric  Cooperative  Association,  we believe  that  low-cost  high-technology
solutions exist to address major issues such as conservation, metering, and grid
infrastructure.  In particular,  we focused upon the energy crisis in California
and identified  that a significant  percentage of all electrical  consumption is
attributed to commercial air conditioning  systems,  and by providing  automated
curtailing of these  systems  during  critical time periods,  we could offer the
following potential benefits:

     Prevents  blackouts.   Through  the  identification  and  consolidation  of
     non-critical/  non-essential energy use across a state, a massive voluntary
     prospective  reserve of energy can be developed for automated  conservation

31

     on command.  This  automated  conservation  can be used to protect  against
     rolling  blackouts and their potentially  serious health,  safety and short
     and long-term economic consequences.

     Protects  consumers/business.  Provides the user with a potent tool to have
     much greater  control over the regional  energy spot market.  To the extent
     that the user finds that temporary energy  bottlenecks or purposeful energy
     company market  manipulation  or gouging of the ratepayers is taking place,
     it has an  effective  tool to ratchet  down  energy  use  during  spikes to
     prevent  excessive  energy  pricing.  This  could  save  retail  customers,
     businesses and government significant amounts from their power bills.

     Energy conservation and protection of the environment.  This program is the
     first far-reaching  voluntary command  conservation  program implemented in
     the  world  and  could  be  of  record  size  when  desirable/needed.  This
     technology  will in addition  facilitate  significant  energy  conservation
     through  greater   efficiency  of  the  overall  system.   These  increased
     efficiencies  and the ability to control  power spike usage will reduce the
     need to build some new generation and  transmission  facilities  with their
     heavy financial and environmental costs.

     Grid  infrastructure  security.  In the event of inadvertent or intentional
     damage  to  a  portion  of  our  grid,  our  ability  to  execute   command
     conservation  could be used to prevent a dramatic and  cascading  impact on
     the regional grid, as illustrated by the Northeast blackout of 1977.

Target Markets - E-SAT System

     We have  designed  the E-SAT  system to  provide  low  cost,  two-way  data
messaging  services  to  industrial  customers  throughout  the  world  who need
regular,  but not  real-time,  information.  By  focusing  on the  non-real-time
market,  where  some delay  between  data  collection  and  transmission  to the
customer has insignificant  business  consequence,  we are able to substantially
lower the costs of our system, and therefore lower the price to the customer. By
focusing on collecting data that is in remote or  hard-to-access  locations,  we
reduce  our  competition  from  terrestrial   technologies,   such  as  cellular
communications,  which cannot justify the infrastructure  expense in each remote
location, and we increase the value offered to the customer as a result of their
higher costs in those areas.

     Energy Meters

     Our  initial  focus is on energy  meters in  remote  locations.  One of our
target markets is the United States electric and natural gas utility industries,
particularly  their   high-cost-to-read   metering  segment  which  historically
required such "meter reading" to be conducted by utility  personnel.  This labor
intensive activity presents logistical issues such as significant travel time to
a meter site, rugged terrain,  physical risk,  restricted  sites,  environmental
issues,  and  mis-reads  requiring  additional  site  visits,  all of which  can
contribute to higher costs for utilities.

     Our proposed  messaging services are designed to provide a reduction in the
cost  to  gather  data  from   hard-to-access   meters.   We  expect  to  charge
significantly  less than the costs utility  companies  normally incur in sending
meter reading personnel out to each of those difficult to reach locations.  This
provides several advantages including:

     o    Planning  and  decision-making  is improved  through  greater and more
          timely availability of their consumers' energy-related information.

32

     o    Estimated billing is eliminated.

     o    Service  connects  and  disconnects  can be  scheduled  and  performed
          automatically.

     o    Value added features are available such as meter  diagnostics,  tamper
          detection, outage reporting, and power quality information.

     o    Two-way  communication  capabilities can substantially reduce customer
          costs while  enabling new  customer  applications  such as  initiating
          remote diagnostics and remote turn-on/turn-off of electric meters.

     In the United  States,  the  emergence  of  automatic  meter  reading as an
accepted  technology and the deregulation of the utility industry in a number of
states,  which has forced  utility  companies  to focus on all  aspects of their
costs and, in some cases, to compete to retain the meter reading  activity,  has
provided a foundation for us to market our services.

     There is also a significant  potential market for our services in countries
that  do  not  broadly  monitor  energy   consumption.   For  those   countries,
implementing or expanding  coverage of metering is of significant  strategic and
economic  benefit  both as a source of revenue  and as a critical  component  of
implementing  their energy  infrastructure.  By working with these  countries as
they develop their  services and providing  them with a low-cost  alternative to
traditional  meter  reading  methods,  we believe we can  succeed in becoming an
integral part of their utility infrastructure.

     Other Markets

     We  believe  other  significant  markets  for our data  messaging  services
include:

     Propane tanks. Currently,  most propane tanks are not metered and customers
     can be invoiced only on fuel  delivery.  Automated  meter  reading  enables
     monthly   billing  based  on  actual   consumption,   which   improves  the
     distributor's  cash flow and, even more  important,  creates an opportunity
     for fuel arbitrage.  Since the consumer would not need to pay for fuel upon
     delivery,  the  distributor  can fill customer tanks in the summer or other
     times,   when  fuel  prices  are  lower.   The  consumer  also  avoids  the
     inconvenience  of running out of fuel and enjoys a reduction  in the safety
     issues associated with re-lighting the pilots on their appliances.

     Oil and gas wellheads.  In the energy sector, data from particularly remote
     and hard-to-access  oil and gas wellheads can be collected  electronically,
     providing  material  savings in costs per read. Some of these wellheads are
     located in areas that are not only extremely remote, but are also high-risk
     and the physical safety of the meter reader is a real concern.  In addition
     to  eliminating   the  personal  safety  risk  this  also  will  create  an
     opportunity to aggregate data internationally,  if the service provider has
     global coverage.

     Gas pipelines. Monitoring for cathodic protection, flow control and leakage
     from gas  pipelines is another  market  appropriate  for the periodic  data
     transmission  from sensors located in isolated areas. Most of the cathodic,
     flow control and leakage sensors around the world are read manually,  which
     is a tedious  process,  frequently  using  helicopters for typical pipeline
     terrain.  Given the cost of product  flowing  through the  pipeline and the
     ecological impact of a pipeline failure,  energy companies are motivated to
     quickly identify any failures as well as the sources of the problem.

33

     Environmental  and  Agriculture.  The waste disposal  industry,  faced with
     increased public awareness of pollution  problems,  is required by federal,
     state,  and local  governments to closely  monitor air and water quality at
     all  waste  disposal  sites.  Collecting  data  from  these  locations  and
     reporting it to both  operating and  regulatory  agencies is well suited to
     our proposed  services.  In addition,  we believe that existing  irrigation
     systems can become more efficient through timely monitoring of usage data.

Technology: Voluntary Command Conservation Program

     Our voluntary command  conservation  system is comprised of three principal
components:  the LEO satellite network, the ground network and the user terminal
unit.

     The following illustrates our program flow diagram.

                               [GRAPHIC OMITTED]

     The Voluntary Command Conservation  system,  developed together with Arthur
D.  Little,  Inc.,  utilizes  a  proprietary  master  control  system and remote
controller  connected to the Iridium  Satellite  System to remotely  monitor and
control  roof-top air conditioning  systems or other types of  electricity-using
devices.

     As of December  31,  2001,  the  Iridium  satellite  network  consists of a
constellation of 73 satellites (66 are operational plus 7 on-orbit spares) and a
ground support network.  The satellites are grouped into six polar planes,  each
having eleven satellites functioning as switching nodes in the Iridium telephony
network.  Each satellite weighs  approximately  680 kg and travels in near-polar
orbits at an altitude of 485 miles (780 km) above the earth.  Each  satellite is
cross-linked to four other satellites;  two satellites in the same orbital plane
and two in an adjacent plane.  This  constellation  ensures that every region on
the globe is covered by at least one satellite at all times. The Iridium network
operates in the L, K and Ka frequency bands.

     Planned aspects of our technology include:

     o    Universal  control of virtually any Air  Conditioning  system - remote
          operation shut-down
     o    Independent control of multiple AC units or other loads
     o    Security
     o    Automatic site identification when connection is initiated
     o    Remote status monitoring of the Air Conditioning system and the remote
          controller
     o    Battery backup for several days without commercial power

34

     o    Weather-proof  remote control unit is designed for simple installation
          and trouble-free operation

Technology: The E-SAT System

     The E-SAT  system is  designed to minimize  infrastructure  investment  and
maximize  efficiency by utilizing a small constellation of Little LEO satellites
with  the  ability  to reach  markets  not  readily  accessible  by  terrestrial
technologies.  We expect that the  aggregate  cost to  construct  and launch the
E-SAT system into  commercial  service  will be  approximately  $60 million,  in
addition  to the  approximately  $12.2  million  which  has been  spent  through
December 31, 2001.

     The E-SAT system's  radio terminal units will attach to a customer's  meter
or other device and transmit data to the satellites using CDMA technology.  From
these Little LEO satellites,  the data is transmitted to ground stations,  which
sort the data and transmit the  information  to our  customers via the Internet.
The two-way  service also allows our customers to send  instructions,  messages,
and updates to their remote meters or other devices.  The following  illustrates
the data collection and dissemination process:

                               [GRAPHIC OMITTED]

     Space Segment

     The constellation to be launched will consist of six satellites. We plan to
initially launch three satellites on a single launch vehicle in a circular, near
polar  orbit  at  an  altitude  of  approximately  550  miles  and  a 99  degree
inclination  angle.  At this altitude,  there will be fourteen  revolutions  per
satellite per day,  taking about 100 minutes per orbit.  After the initial three
satellites are deployed and become  operational,  and the system is established,
an additional three satellites will be deployed in a second  near-polar  orbital
plane within FCC guidelines. These Little LEO satellites, which will weigh about
110  kg  each,  will  be  almost  constantly  illuminated  by the  sun,  thereby
significantly  reducing  battery  usage.  Supplemental  battery  power  will  be
required only for power load  leveling,  occasional  brief  eclipse  periods and
contingencies. Based on the current design, we estimate that each satellite will
operate for a period of five years.

     The satellites  will consist of two functional  segments,  the platform and
the payload.  Put simply,  the platform is the structure  part of the satellite.
The payload is the radio frequency  equipment on board the satellite that allows
it to  communicate  with  earth-based  transceivers.  The platform  provides the
payload with power and thermal  control,  allowing it to operate and perform the
mission. The platform provides the altitude control in order to keep the payload

35

antenna pointing towards the earth. Orbit determination and control is performed
by the platform in order to maintain the proper constellation configuration.

     The FCC license  will allow us to operate from earth to the  satellites  in
the  148.0000  - 148.905  MHz band and from the  satellites  to the earth in the
137.0725  to137.9275  MHz band.  The  communications  plan for our  system  will
utilize direct sequence spread spectrum multiple access transmission for service
links,  from  meter to  satellite,  and feeder  links,  from  ground  station to
satellite.  This modulation technique is designed to allow the communications to
distinguish between messages and the background noise emanating into space.

     Due to the continuing growth of electrical and electronic  equipment,  such
as personal paging systems that incorporate wireless  communication  technology,
the  radio  frequency  spectrum  has  become  crowded  or  "noisy."   Commercial
applications demand reliable  communication systems. This objective is harder to
achieve  with  conventional  solutions  because  of  numerous  wireless  systems
creating  more noise in the frequency  bands of  operation.  CDMA is designed to
enable our system to  provide  high  functionality  in a noisy  radio  frequency
environment and achieve those particular data transmission objectives.

     With most  conventional  modulation  techniques,  energy  concentration  is
maximized for a narrowband  transmission channel. While narrowband solutions opt
for a single carrier channel, the transmitted signal must be strong enough to be
recognized  over the  background  noise.  Therefore,  terminals  operating  in a
narrowband  technique must have relatively high power  capability.  CDMA spreads
the data signal over the entire band of operations  reducing the power  required
by a terminal  unit to  transmit  data to a  satellite.  Through  E-SAT,  we are
presently the only commercial  Little LEO system operator licensed in the United
States to implement CDMA in its communications protocol.

     Ground Segment

     Rather  than using  traditional  technology  that  transmits  the data to a
ground  station  as soon as it is  received,  the  non-real-time  nature  of our
markets allows us to use a store-and-forward design. Our satellites are designed
to receive the information from terminals on the ground,  store it in memory and
hold all of the data until they pass over a ground  station.  This  allows us to
use fewer ground  stations,  reducing  costs and radio  frequency  licensing and
coordination  requirements.  We  currently  intend to locate our initial  ground
station on Svalbard Island in Spitzbergen,  Norway,  and are evaluating  certain
sites in other countries for additional service.

     The mission  control  center will manage the  collection  and  retrieval of
data. It will interface with ground stations and a satellite control center. The
satellite  control  center will  communicate  directly with and provide  overall
operational control of the satellites.  The mission center location is currently
in review and the satellite control center is currently planned to be located in
the United Kingdom.

     Secure Internet communication with customers is a crucial part of the E-SAT
System.  Data  collected  or  delivered  will  utilize the Internet as a global,
cost-effective  vehicle to disseminate data and maximally  automate the customer
servicing   system.   Data  will  lack   meaningful   descriptors   or  customer
identification  and so should  have no meaning if  intercepted,  but may also be
encrypted.

     Terminals

     The system is also comprised of remote  terminal units that will connect to
a device  such as an  electric  utility  meter and allow that device to send and
receive  signals  to  and  from  the  system.  The  terminal  will  provide  the

36

communication link between the meter and our satellites.  A relatively  low-cost
terminal is a key success factor for this business plan and, for that reason, we
intend to strictly control the development and manufacturing of the terminals.

     The complete  terminal unit will consist of two parts,  the core engine and
the fixed asset  interface  module.  The core engine will include a programmable
controller  unit and  will  incorporate  the  cost-saving  benefits  of the ASIC
technology. This will allow us to manufacture the terminals at a lower cost. The
fixed asset  interface  module will be optimized  for the specific  application,
such as an electric meter, vending machine or propane tank, and will contain all
the  application  specific  functions  required to interface the device with the
core engine.  The interface will also contain any necessary  power  conditioning
components  to  allow  reliable  communication  between  the  terminal  and  the
satellites.

     During  1998,  we worked with SAIT Radio  Holland SA to perform  studies on
antennas for the proposed terminal units and to develop and test prototypes. The
development  of terminal  units was also included as an item under our agreement
with Alcatel.  (See "Development  Milestones--Entered  into an agreement with an
end-to-end prime contractor for the E-SAT system".) We have not yet identified a
main  subcontractor  for the engineering,  development and provision of hardware
and software for terminal units, or for the manufacture of terminals.

Regulatory Environment

     United States

     All commercial non-voice, non-geostationary mobile-satellite services, such
as Little LEO  satellites,  in the United  States are subject to the  regulatory
authority of the FCC.  Little LEO operators must obtain  authorization  from the
FCC to launch and operate their satellites and to provide permitted  services in
assigned spectrum segments.

     In November 1994,  E-SAT filed an application with the FCC for a license to
develop a  commercial  Little  LEO  satellite  system  for data  collection  and
transmission.   E-SAT  was  one  of  five  applicants  requesting  approval  for
essentially  the same  frequency  band but  proposing a different  use. The five
applicants  mutually  agreed upon a spectrum  sharing  plan which  requires  the
applicants to share an uplink and downlink  frequency band with other  satellite
systems.  In October 1997,  the FCC released a report and order which  concluded
that  with  use  of   appropriate   transmission   techniques,   proper   system
coordination,  the  time-sharing of frequencies and the adoption of the spectrum
sharing  plan,  there was  sufficient  spectrum to license all five  applicants.
Thereafter,   E-SAT  filed  an  amendment  conforming  its  application  to  the
guidelines adopted by the FCC report and order.

     On March 31, 1998, the FCC approved  E-SAT's  application  for a Little LEO
satellite license.  Under the license, E-SAT is authorized to launch and operate
six Little LEO satellites to provide a two-way,  low-cost  messaging  service in
the United States in the 148 to 148.905 MHz for service and feeder uplinks,  and
the 137.0725 to 137.9725 MHz  frequency  band for service and feeder  downlinks.
For its uplink,  E-SAT is licensed to utilize 500 kHz of contiguous  spectrum in
the 148 to 148.855  MHz band that is not  shared  with the other  United  States
licensees.  Some of this  spectrum  may be required to be operated  co-frequency
with the French S-80 system, based on inter-governmental  agreements between the
United States and France.  In December 1998, we completed our coordination  with
France on this shared use.  E-SAT is licensed to utilize  148.855 to 148.905 MHz
for  feeder  uplinks.  E-SAT  will  operate  in the  other 355 kHz of the 148 to
148.905 MHz band on a co-frequency basis with three other companies, Leo One USA
Corporation,  Final  Analysis  Communication  Services and Orbcomm  Corp. In the
downlink  direction,  E-SAT will  operate in the band  137.0725 to 137.9275  MHz

37

co-frequency  with  NOAA  satellites,  Orbcomm  and  Final  Analysis.  E-SAT  is
obligated to coordinate with the other Little LEO licensees and NOAA, coordinate
internationally  and engage in  consultations  as  required by Article 14 of the
INTELSAT Agreement and Article 8 of the Inmarsat Convention.

     In order to maintain the validity of the FCC license,  E-SAT must comply at
all  times  with the terms of the FCC  license,  unless  specifically  waived or
modified by the FCC. The terms include,  among other things, system construction
milestones.  In  order to  comply  with the  milestone  requirements  of the FCC
license, E-SAT was required to commence construction of the first two satellites
by March 1999 and the  remaining  four  satellites  by March 2001.  On March 31,
1999, we, on E-SAT's behalf, entered into an agreement with Surrey Satellite for
the construction of the Little LEO satellites,  and we notified the FCC on April
8, 1999,  that we had met the first  milestone of the license,  commencement  of
satellite  construction by March 1999. The FCC has neither  confirmed nor denied
our assertion.  Because of the competitive  nature of the Little LEO market, the
other  licensees  may  challenge in the future our  timeliness or our ability to
meet the  conditions  of the license.  The terms of the FCC license also require
that  construction,  launch and operation of the E-SAT system be accomplished in
accordance  with the technical  specifications  set forth in the FCC application
and consistent  with the FCC's rules,  unless  specifically  waived.  During the
process of constructing the E-SAT system, there may be certain  modifications to
the  design set forth in the FCC  application  that may  necessitate  regulatory
approval.

     Assuming  continued  compliance,  the FCC license will remain effective for
ten  years  from  the  date on which  we  certify  to the FCC  that the  initial
satellites have been  successfully  placed into orbit and that the operations of
the satellites conform to the terms and conditions of the FCC license.

     In addition,  the FCC must approve the integration of E-SAT system's ground
transceivers  with the fixed devices.  If received,  the approval would apply to
all transceivers to be operated in the United States.

     International Regulations

     Landing  Rights.  In addition to the FCC license for operation of the E-SAT
system in the  United  States,  we will be  required  to seek  certain  "landing
rights" in each  country in which our ground  transceivers  will be located.  We
intend to utilize international clients,  partners or affiliates in each country
we  intend  to  operate  in to  obtain  such  authority.  In  the  event  we are
unsuccessful in obtaining a foreign license in a particular  country, we will be
able to offer only one-way,  broadcasting from the satellite, data and messaging
services in that country.

     International  Telecommunications  Union  Coordination.  The  E-SAT  system
operates in frequencies that are allocated on an  international  basis under the
authority  of the  International  Telecommunications  Union,  or ITU. The United
States, on behalf of various Little LEO service providers, pursued international
allocations of additional frequencies for use by Little LEO systems. In addition
to   cooperation   through  the  FCC,  E-SAT  will  be  required  to  engage  in
international  coordination with respect to other satellite systems, and in some
cases, with terrestrial  communication systems. The purpose of this coordination
is to ensure, to the maximum extent feasible, that communication systems will be
able to operate without  unacceptable  radio frequency  interference  from other
communication  systems.  This process,  called "satellite  coordination,"  takes
place under the  auspices  of the ITU and is  essentially  a first  come,  first
served process.  That is, earlier filings generally establish some priority over
later filings  although the ITU encourages  applicants to cooperate to enable as
many satellite systems as possible to be implemented.

38

Ownership Interest in E-SAT

     E-SAT was incorporated in 1994 in partnership with EchoStar.  In connection
with the formation  agreement,  we hold 80.1% of the outstanding shares of E-SAT
and  EchoStar  holds the  remaining  19.9%.  E-SAT was formed for the purpose of
acquiring  an FCC  license  to  develop,  construct  and  operate  a Little  LEO
satellite  system.  In March 1998 the FCC issued the  license to E-SAT.  In July
1999, we entered into an agreement to acquire an additional 60.1% from EchoStar,
to bring our total  ownership of E-SAT to 80.1%.  The  agreement and transfer of
control of E-SAT is subject to FCC approval, which was formally requested on May
2, 2000 and approved by the FCC on November 21,  2000.  The transfer  agreements
were executed in December  2000. The terms of the agreement  granted  EchoStar a
20% undivided interest in the satellite  transmission  capacity  associated with
the FCC E-SAT license.

Competition

Load Curtailment Competition

     Our Voluntary Command Conservation program falls in the general category of
electricity peak load curtailment  services.  For decades,  when utilities had a
problem meeting their peak demand, they called (usually by phone) customers with
large concentrated loads to obtain voluntary reductions. These customers include
industrial  corporations,  government,  and large institutions such as hospitals
and  universities.   Such  reductions  were  generally   voluntary  but  unpaid.
"Interruptible"  electric  rates emerged in the 1970s.  Customers  would pay low
power rates most of the time,  but promised to cut back load by a defined amount
when called-or else pay a stiff penalty.

     In the 1980s and early 1990s, some utilities offered  residential and small
commercial  customers lower electric rates in exchange for installing  automated
demand control devices on electric hot water heaters and air  conditioners.  The
demand control devices would respond to radio signals from the utility.  Many of
those  programs,  however,  were either cut back or not pursued  sufficiently to
make much of a difference. Since there was no easy way to verify which customers
had disabled the devices,  questions were also raised  regarding their sustained
impact.

     During  the late  1990's a  combination  of rapid load  growth  caused by a
sustained  economic boom, a failure to build new power plants,  and difficulties
with retail deregulation contributed to reductions in utility spare capacity and
increasing  requirements for effective curtailment  solutions.  Curtailable load
programs often featured the following types of requirements:

     o    Minimum load reduction of 100 kW per customer
     o    Reduction  must be available  between 9 a.m. and 10 p.m. on any day of
          the week
     o    Notification is usually at least 4 hours prior to curtailment
     o    Reduction commitment must be met within 1 hour of curtailment
     o    Customer must be able to receive and act upon the form of notification
          (e.g., beeper, radio signal)
     o    Customer must have installed meters able to record  integrated  hourly
          values for actual net generation

     In these programs, meters measure and report load both before and after the
reduction request. Samples of several such tariffs may be found at the web sites
of a few utilities and some of the Independent System Operators.

39

     Load curtailment differs from demand-side  management (often referred to as
DSM),  which  typically  focuses on permanent or  continuous  demand  reduction,
unrelated to market-based pricing.

     Many firms offer a wide variety of energy solutions for energy  efficiency,
demand-side-management  and load curtailment,  including Comverge  Technologies,
Retx.com,  New West Energy, AES New Energy,  Skytel,  Silicon Energy,  Circadian
Information  Systems,  and Energy  Interactive.  While the energy monitoring and
control marketplace is highly populated with competitors,  we believe that these
competitors   rely   dominantly   on  fixed  or  wireless   mobile   terrestrial
communications  technologies to implement their businesses.  We believe that the
use of  low-earth-orbiting  satellites will provide improved access to customers
over large geographical regions at lower cost than our competitors.

     For discussion of potential satellite competitors, see "Competition for our
E-SAT system," below.

Competition for our E-SAT System

     Competition in the communications  industry is intense, fueled by rapid and
continuous  technological  advances and alliances between industry  participants
seeking  competitive  advantages on an  international  scale to capture  greater
share of existing and emerging markets.

     In addition to E-SAT, three other commercial entities have been licensed by
the FCC to provide Little LEO satellite  services in the United States  although
no other entity has been issued a license to use CDMA  communication  protocols:
Orbcomm Global,  Leo One, and Final Analysis.  The FCC also granted a license in
1998 to Volunteers  in Technical  Assistance  to transmit  health,  research and
scientific data on a delayed basis between  developing  countries and the United
States.

     Of the three  commercial  entities,  only  Orbcomm is currently in service.
Orbcomm  failed  to  generate  revenue  sufficient  to  cover  its  debt and was
purchased  out of  bankruptcy  protection  in 2001.  Over $800  million has been
invested  to date in the  Orbcomm  service,  which  was  initiated  in 1996  and
consists of approximately  thirty satellites,  5 gateway control centers, and 10
gateway Earth stations.  Orbcomm aimed at serving on a near-real-time  basis the
broad data markets of mobile asset tracking of trailers,  containers, rail cars,
heavy equipment,  autos,  fishing vessels and barges and U.S. government assets;
fixed asset monitoring of oil and gas tanks, pipelines, chemical tanks, electric
utility  meters,  and  environmental  projects;   two-way  commercial  and  U.S.
government  messaging;  home  and  commercial  security  systems;  and  personal
messaging.  Orbcomm  uses time  division  multiple  access  (TDMA)  narrow  band
communication protocols.

     Other than Orbcomm's existing TDMA based system, we do not believe that any
of the other proposed Little LEO systems will be commercially operational in the
near term. We believe that we hold an advantage over these potential competitors
by having  obtained  an FCC  license  for the only CDMA based  store-and-forward
Little LEO system in the United  States;  by focusing  on a low-cost  and highly
targeted market; and by achieving  international  coordination of our designated
frequencies  through  the ITU.  Over the course of the next  several  years,  we
expect  to  obtain  further  advantages  over  these  potential  competitors  by
demonstrating  that a CDMA  store-and-forward  system can offer service at lower
cost than those offered by the competition.

     Plans for Little LEO systems have also been announced in Australia, Brazil,
France, Russia, South Korea, Tonga and Uganda, although we believe that, without
additional  allocations of spectrum in the United States,  these systems will be
unable  to offer  services  in the  United  States,  and they will have to reach
coordination  agreements  with all  countries who have prior ITU filings for the
same spectrum,  namely the spectrum license filed by the FCC which it awarded to
us.

40

     We expect that potential competitors will include other Little LEO systems,
certain   geosynchronous   or   geostationary   orbit,  or  GEO-based   systems,
terrestrial-based  communications systems, LEO satellite systems operating above
1GHz,  often called Big LEO  systems,  and various  medium earth orbit,  or MEO,
systems.

     We believe  further that we will compete in certain of our market  segments
with existing  operators and users of certain GEO-based systems such as American
Mobile and Qualcomm, and companies providing services using the Inmarsat system.
American  Mobile  offers  data  services,  both  satellite  only and  dual-mode,
satellite  and  terrestrial,  through a public data  network that can reach both
densely  populated  urban areas and sparsely  populated  rural  areas.  In 1998,
American Mobile acquired  Motorola's  ARDIS two-way  terrestrial-based  wireless
messaging network, which complements American Mobile's existing  satellite-based
voice and data communications  services.  This allows American Mobile to offer a
hybrid solution that has the ability,  among other things,  to serve urban areas
and to penetrate  buildings.  Qualcomm  designs,  manufactures,  distributes and
operates a  satellite-based,  two-way mobile  communications and tracking system
that   provides   messaging,   position   reporting   and  other   services  for
transportation  companies  and other mobile and fixed site  customers  using GEO
satellites.  In  addition,  various  companies  using the  Inmarsat  system  are
providing fishing vessel and other marine tracking applications. We believe that
the  E-SAT  System  will have  certain  advantages  over  these  other  systems,
including worldwide coverage and lower equipment costs.

     The Big LEO and MEO systems  mentioned earlier are expected to provide real
time,  uninterrupted  service.  These systems are designed  primarily to provide
two-way voice services that require  larger,  more complex  satellites  than our
satellites and larger  constellations to provide coverage. As a result, the cost
of the Big LEO and MEO systems is significantly  greater than those of the E-SAT
System.  However, the marginal cost on a per-message basis of providing services
similar  to those we will  offer  could be  relatively  low for a Big LEO or MEO
system that is unable to sell its capacity for voice services.  For example, the
satellite  system  operated  by  Globalstar,  L.P.  is  expected  to  utilize  a
multi-billion  dollar  constellation of 48  satellites--as  compared with DBSI's
planned  system of 6 satellites  with an expected  construction,  marketing  and
operating  cost of  approximately  $110  million--with  those  system costs then
having to be  allocated  into  each  company's  pricing  structure  and  pricing
strategy.

     We also face  competition  from a wide range of  terrestrial  technologies,
including paging, cellular, and power line carrier systems. Generally, our focus
is not to compete  with  existing and planned  terrestrial-based  communications
systems.  However,  in  particular  segments  of our  market,  we believe we may
encounter  certain of these systems.  While  providing  cost-effective  services
primarily in metropolitan areas where subscriber  densities justify construction
of radio towers,  terrestrial  systems generally do not have sufficient coverage
outside   metropolitan   areas,   which  makes  them  less   attractive  to  the
hard-to-access  and remote  location  markets  that we  initially  targeted.  In
addition, we believe that the E-SAT system will present an attractive complement
to tower-based services because E-SAT can provide geographic  gap-filler service
at affordable costs without the need for additional  infrastructure  investment.
Because  of  the   inherent   coverage   limitations   of  a   terrestrial-based
communications  system,  we believe that the E-SAT system will  complement  such
systems.

     SkyTel, for example,  provides paging messaging services in U.S. cities and
is using its messaging network to provide fixed location services,  specifically
utility meter reading in urban areas. Hunt Technologies and Distribution Control
Systems provide power line carriers (PLC) solutions,  using very low frequencies
to transmit  messages over power  distribution  lines,  typically  transmit data
one-way and very  slowly.  Phone line  carriers,  which use a  dedicated  common
carrier   telephone   service,   are  constrained  by  industry   infrastructure
transaction volume and addressability  limitations.  Cellemetry,  which operates
within the control channel of common carrier cellular frequencies,  and Cellular

41

Digital  Packet Data,  which uses common  carrier  cellular  frequencies to send
messages  in high  speed  bursts  during  the idle  time in voice  transmission,
require  local  infrastructures  to operate.  The triple  shortcomings  of these
systems - namely (1) lack of instantaneous,  cross-continental  data collection,
(2) "black  holes" and lack of  ubiquitous  coverage,  and (3) high  incremental
infrastructure and per message costs outside  concentrated  population centers -
are all competitive advantages for the E-SAT system.

Employees

     As of  December  31,  2001,  we had six  full-time  employees.  None of our
employees  is  subject  to  a  collective  bargaining  agreement,  nor  have  we
experienced any work stoppages.  We consider our relationship with our employees
to be good.

Properties

     We have  leased  3,550  square feet at a monthly  rate of $12,353,  for our
principal offices at 100 Shoreline Highway, Suite 190A, Mill Valley, California,
on a three-year lease which expires on July 31, 2003.


                                   MANAGEMENT

     Our directors and  executive  officers,  their ages,  positions  held,  and
duration as such, are as follows:





Name                         Position                         Age       Period
- ----                         --------                         ---       ------
                                                              
Fred W. Thompson             Chairman of the Board,            58       December 1992 - present
                             President, Chief Executive
                             Officer

Michael T. Schieber          Director                          62       December 1992 - present

Jerome W. Carlson            Director                          64       May 1997 - present

Jessie J. Knight, Jr.        Director                          50       February 1999 - present

Roy T. Grant                 Director                          45       August 1999 - present

Stanton C. Lawson            Director, Senior Vice             43       October 1999 - present
                             President of Finance, Chief
                             Financial Officer

Randy Stratt                 Senior Vice President, General    45       November 1999 - present
                             Counsel and Secretary


Frederick R. Skillman, Jr.   Vice President, Operations        40       August 1995 - present



Business Experience

     The following is a brief  account of the education and business  experience
during at least the past five years of each director, executive officer, and key
employee, indicating the principal occupation and employment during that period,
and the name and principal business of the organization in which such occupation
and employment were carried out.

42

     Fred W.  Thompson  has served as Chairman of the Board,  President  and CEO
since 1992. Up until October 1999, Mr.  Thompson also served as Chief  Financial
Officer.  Mr. Thompson has over 30 years of senior management  experience in the
telecommunications  industry,  including more than 20 years with AT&T Bell Labs,
Western  Electric  Co. and the Long Lines Dept.  As founder and Chief  Executive
Officer of Inter Exchange  Consultants,  Inc., Mr.  Thompson was responsible for
the successful  management,  design and  engineering of the pioneering  cellular
telephone operations in major world markets,  including New York, San Francisco,
London and Tokyo.  Mr.  Thompson  utilized his skills and experience in bringing
new communications  technologies to market by founding DBS Industries,  Inc. and
steering it through the FCC licensing process toward the operational  phase. Mr.
Thompson  received  a  BS  degree  in  Electrical  Engineering  from  California
Polytechnic.

     Michael T. Schieber has served as a Director of the Company since  December
1992.  From 1987 to December  1992,  Mr.  Schieber was the  Managing  Partner of
Amador  Telecommunications  and  since  1990  has  been a  partner  in  Columbia
Communications, both investors in nation-wide paging licenses. Mr. Schieber also
holds minority interests in two Illinois cellular telephone licenses. He retired
from the  Department of Fisheries with the State of Washington in May 1993 where
he had served as a civil  engineer  since  1984.  He is also a retired Air Force
Major and Command Pilot.  Mr.  Schieber  received an MA degree in  International
Relations and Government  from the University of Notre Dame, a BS in Engineering
from the Air  Force  Academy,  and a BA in  Business  from The  Evergreen  State
College.

     Jerome W. Carlson, a Director appointed in May 1997, is currently President
of Raljer, Inc., a management  consulting firm, and has held that position since
January 1995. Previously, from 1984 to 1995, Mr. Carlson was the Chief Financial
Officer,  Vice  President of Finance and  Corporate  Secretary for Triad Systems
Corporation  in  Livermore,  California.  Mr.  Carlson  has  over  twenty  years
experience  in both  finance  and  general  management  positions  with  Hewlett
Packard.  Since 1995 he has assisted a number of businesses  in  developing  and
achieving certain strategic and tactical goals in their industries.  Mr. Carlson
is a director of Valley Community Bank and Tri-Valley  Business Council, as well
as director and advisor for several private companies. He holds a BS degree from
the  University  of  California  at Davis and an MBA from the Stanford  Graduate
School of Business.

     Jessie J. Knight,  Jr., a Director appointed in February 1999, is President
and Chief Executive  Officer of the San Diego Regional  Chamber of Commerce.  He
was a  Commissioner  of the California  Public  Utilities  Commission  from 1993
through December 1998.  Appointed by former Governor Peter Wilson, he was one of
five   individuals   responsible  for  economic  and  regulatory   oversight  of
California's  telecommunications,  utility, trucking and rail industries. Before
his  appointment to the  Commission,  he was Executive Vice President of the San
Francisco  Chamber  of  Commerce,   responsible  for  international  operations,
economic development and attracting businesses to San Francisco.  He also served
as  Vice  President,  Marketing  for  the  San  Francisco  Newspaper  Agency,  a
publishing  operation  encompassing  the  San  Francisco  Chronicle  and the San
Francisco  Examiner.  Mr. Knight is a director of Blue Shield of California  and
serves on the board of  directors of Avista,  Inc. Mr.  Knight holds a BA degree
from St. Louis University and an MBA from the University of Wisconsin.

     Roy T. Grant has served as a  Director  since  August  1999.  Mr.  Grant is
currently an independent consultant.  From January 2000 to April 2001, Mr. Grant
was Chief  Financial  Officer of Wayport,  Inc. Prior thereto from November 1996
through  April 1999,  Mr. Grant was employed by Iridium,  LLC,  most recently as
Vice President and Chief Financial Officer. Subsequent to Mr. Grant's departure,
Iridium,  LLC filed for protection  under the bankruptcy laws in 1999. From 1992
to 1996,  Mr. Grant served as Finance  Director for Edison Mission  Energy,  the
largest  independent  power  developer  in the  United  States.  Mr.  Grant is a
director of e-tel Corporation and Groxis. Mr. Grant holds a BS in Administration

43

and  Management   Science,   Mathematics  and  Economics  from  Carnegie  Mellon
University and an MBA in Finance from the University of Chicago.

     Stanton C. Lawson,  a Director  appointed in December  1999,  has served as
Senior Vice  President of Finance since October 18, 1999. Mr. Lawson has over 20
years of experience in international  environments as a financial  professional.
Before joining DBS Industries,  Mr. Lawson worked for the Worldwide  Information
Systems Division of Autodesk,  Inc., in San Rafael, CA, where he was responsible
for budgeting, financial reporting and analysis, and contract management for the
information systems division and for corporate human resources.  He was employed
by Olivetti  from 1981 to 1990 managing the finance and  accounting  function of
Olivetti's  Italian and U.S.  divisions as an internal  auditor,  Controller and
Finance Director.  Mr. Lawson was Finance Director from 1990 to 1992 for Jackson
Publishing Group in Milan,  Italy. From 1992 to 1994, he was Director of Finance
for Francesco Cinzano, a world leader in the production of wines and spirits. He
returned to the U.S. in 1994 to assume the  position  of  President  of Lawsons'
Resort in Dillon Beach,  CA. Mr. Lawson holds a BA degree in Business  Economics
and Italian Literature from U.C. Santa Barbara.

     Randy Stratt, Senior Vice President, General Counsel, joined the Company in
November  1999.  Mr.  Stratt has over 20 years of  in-house  counsel  and global
business  development  experience  with both  public  and  private  firms in the
finance and high technology industries. Prior to joining the Company, Mr. Stratt
was Director of  Strategic  Development  and  Communications  with  Dresdner RCM
Global  Investors,  an  international  investment  firm with over $65 billion of
assets under management. From 1987 to 1993, Mr. Stratt was Senior Vice President
and General Counsel of Spear Financial Services, Inc., a California-based NASDAQ
NMS  financial   services  firm  with  traditional  and  on-line   broker-dealer
operations. Prior to that, Mr. Stratt was an executive with Source Telecomputing
Corporation,  one of the first on-line consumer  services,  which was eventually
acquired by CompuServe and ultimately acquired by America On-line. Mr. Stratt is
a licensed  attorney in California  and three other  states.  He holds a BA from
Cornell  University  and  received a JD from George  Washington  University  law
school  and an MS in  Information  Systems  from  George  Washington  University
Business School.

     Frederick R. Skillman, Jr., joined the Company in August 1995 and serves as
Vice President, Operations for the Company. Mr. Skillman has been working in the
utility  and the  communication  industries  for 16 years.  Prior to joining the
Company,  Mr.  Skillman  was a Senior  Electrical  Engineer  for  Pacific  Gas &
Electric  Company,  San  Francisco,   California,  where  he  directed  contract
management,  engineering and construction personnel.  Mr. Skillman has extensive
experience in product  development and managing  projects  having  international
scope. Mr. Skillman holds a BS degree in Electrical  Engineering from California
Polytechnic  State  University  and an MBA  degree  from the  University  of San
Francisco.

     The members of our Board serve staggered terms. Mr. Thompson and Mr. Knight
will serve until the 2002 annual meeting of stockholders  and Mr.  Carlson,  Mr.
Grant and Mr. Lawson will serve until the 2003 annual meeting. Mr. Schieber will
serve until our 2004 annual meeting.

     Section 145 of the General  Corporation  Law of Delaware  provides  for the
indemnification  of officers and directors under certain  circumstances  against
expenses incurred successfully defending against a claim and authorizes Delaware
corporations   to  indemnify   their   officers  and  directors   under  certain
circumstances  against  expenses and liabilities  incurred in legal  proceedings
involving  such  persons  because  of their  being or having  been an officer or
director.   Our   certificate   of   incorporation   and  bylaws   provide   for
indemnification  of our officers and directors to the fullest extent  authorized
by law.

44

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to our directors,  officers and controlling persons pursuant to
the foregoing provisions, or otherwise, we have 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.

Committees of the Board

     The Board has a Compensation Committee, an Audit Committee and a Nominating
Committee.

     The  Compensation  Committee,  consisting of Messrs.  Schieber  (Chairman),
Carlson,  Knight and Grant,  administers  our  various  stock  option  plans and
approves compensation,  remuneration and incentive arrangements for our officers
of the Company. The Compensation Committee held two meetings in 2000.

     The primary functions of the Audit Committee, consisting of Messrs. Carlson
(Chairman), Schieber and Grant, are to review the scope and results of audits by
our independent auditors,  our internal accounting controls,  non-audit services
performed by the independent  accountants  and the cost of accounting  services.
The Audit Committee held three meetings in 2000.

     The Nominating Committee,  consisting of Messrs. Knight (Chairman), Carlson
and  Thompson,  assists  the  Board  in the  process  of  officer  and  director
nominations. No meetings were held by the Nominating Committee in 2000.

Executive Compensation

     The  following  table  provides  certain  summary  information   concerning
compensation  of our Chief  Executive  Officer and each of our  employees or the
employees  of  subsidiaries  who earned in excess of $100,000 for the year ended
December 31, 2000.

     Columns  regarding "Other Annual  Compensation",  "Restricted Stock Awards"
and "Long-Term Incentive Plan (LTIP) Payouts" are excluded because no reportable
payments were made to such executive officers for the relevant years.

45

                           SUMMARY COMPENSATION TABLE




                                    Annual Compensation                     Long-Term Compensation
                                                                       Securities
         Name and                                                      Underlying     All Other
    Principal Position      Year         Salary(1)       Bonus           Options     Compensation
- -----------------------------------------------------------------------------------------------------
                                                                    
Fred W. Thompson            2000       $250,000          - 0 -            - 0 -      $   7,386(2)
President, CEO              1999       $215,000        $45,000         1,000,000     $  16,761(3)
                            1998       $180,000        $20,000            - 0 -      $ 245,663(4)

Stanton C. Lawson           2000       $180,000          - 0 -            - 0 -      $   1,485(5)
Sr. Vice President          1999       $ 37,500          - 0 -           180,000         - 0 -
Chief Financial Officer

Randy Stratt                2000       $165,000          - 0 -            - 0 -      $    1,017(6)
Sr. Vice President          1999       $ 24,433          - 0 -           160,000         - 0 -
General Counsel

Frederick R. Skillman, Jr.  2000       $135,000          - 0 -            - 0 -      $    5,044(7)
Vice President              1999       $120,415        $54,500           150,000     $    4,911(8)
Operations                  1998       $110,000          - 0 -            - 0 -          - 0 -

H. Tate Holt*               2000       $189,102        $60,000(9)         - 0 -      $    4,500(10)
Former President            1999       $100,000        $50,000           200,000         - 0 -
NewStar Ltd.

Gregory T. Leger*           2000       $110,000          - 0 -            - 0 -      $  155,978(11)
Former Executive VP         1999       $126,000        $20,000           125,000     $   57,583(12)
Engineering                 1998       $ 93,230        $20,000           125,000         - 0 -




*    Mr. Holt and Mr. Leger terminated their employment  effective  November 30,
     2000.

(1)  In order to support the Company's financing efforts,  executives elected to
     defer payment of salary earned in 2000 as follows: Mr. Thompson - $125,000;
     Mr. Lawson - $45,000;  Mr. Stratt - $41,250;  Mr.  Skillman - $33,750;  Mr.
     Holt - $89,102;  Mr. Leger - $22,000.  As of September  30, 2001 all fiscal
     2000 salaries had been paid.
(2)  Includes  payment  of life  insurance  premium  of $2,586  and  payment  of
     contribution to IRA Retirement Plan of $4,800.
(3)  Includes  payment  of life  insurance  premium  of $9,972  and  payment  of
     contribution to IRA Retirement Plan of $6,789.
(4)  Represents  $27,691  of pay in lieu of  vacation,  payment of  $208,000  of
     compensation  deferred  in 1996 and 1997,  and  payment  of life  insurance
     premium of $9,972.
(5)  Includes  payment  of  life  insurance  premium  of  $360  and  payment  of
     contribution to IRA Retirement Plan of $1,125.
(6)  Includes  payment  of  life  insurance  premium  of  $284  and  payment  of
     contribution to IRA Retirement Plan of $733.
(7)  Includes  payment  of  life  insurance  premium  of  $244  and  payment  of
     contribution to IRA Retirement Plan of $4,800.
(8)  Includes  payment  of  life  insurance  premium  of  $244  and  payment  of
     contribution to IRA Retirement Plan of $4,667.
(9)  Mr. Holt  deferred  payment of $60,000  bonus  earned  during  2000.  As of
     September 30, 2001 this amount had been paid.
(10) Represents payment of contribution to IRA Retirement Plan.
(11) Represents  payment of French  Pension of $3,506,  relocation  expenses  of
     $20,234,  payment of life insurance premium of $238, and $132,000 severance
     compensation  in accordance  with Mr.  Leger's  employment  agreement.  The

46

     relocation expenses of $20,234 and the $132,000 severance compensation were
     deferred for payment in 2001.
(12) Includes  $51,000  housing/car  allowance for overseas  living  assistance,
     payment of $5,259  French  Pension,  and payment of $1,324  life  insurance
     premium.

Employment Agreements

     Mr.  Thompson  entered into an  employment  agreement  with us on April 18,
1996,  effective  January 1, 1996.  His annual  salary under the  agreement  was
$180,000, and included non-qualified stock options to purchase 312,500 shares of
our Common Stock.  In October 1998, we paid Mr.  Thompson the amount of $208,000
related to his  previously  deferred  compensation  through  December  31, 1997.
Effective July 1, 1999, Mr. Thompson's  employment  agreement was extended until
July 1, 2004. In connection with the extension, Mr. Thompson's annual salary was
increased  to  $250,000,  and he was granted  non-qualified  options to purchase
1,000,000  shares of Common  Stock at an  exercise  price of $1.3496  based on a
formula. Options to purchase 250,000 shares of Common Stock vest immediately and
the remaining options to purchase 750,000 shares of Common Stock vest in 250,000
increments  beginning on January 1, 2000,  and each year  thereafter.  Effective
August 1, 2001, Mr. Thompson's  annual salary was increased to $280,000.  If Mr.
Thompson  is  terminated  without  cause  during  the  term  of  his  employment
agreement,  his salary will continue for 12 months following termination so long
as he does not compete with us. Upon  termination  without cause or in the event
of a change of control,  all options  granted to Mr. Thompson in connection with
his  employment  agreement  will vest  immediately.  We  maintain  a key  person
insurance policy on Mr. Thompson's life in the face amount of $2,000,000, and we
are the sole beneficiary of such policy.

     Effective  October  18,  1999,  we  entered  into a  three-year  employment
agreement  with Mr.  Stanton C. Lawson to serve as our Senior Vice  President of
Finance.  Mr.  Lawson's  starting  annual salary was  $180,000.  Mr. Lawson also
received a non-qualified option to purchase 180,000 shares of Common Stock at an
exercise price equal to $1.0952 per share based upon a formula. Effective August
1, 2001, Mr. Lawson's annual salary was increased to $205,000.  If Mr. Lawson is
terminated without cause during the term of his employment agreement, his salary
will continue for 12 months following termination so long as he does not compete
with us. Upon  termination  without cause,  all options granted to Mr. Lawson in
connection with his employment agreement will vest immediately.

     Effective  November  18,  1999,  we entered  into a  three-year  employment
agreement  with Mr.  Randy  Stratt to serve as a Senior Vice  President  and our
General Counsel.  Mr. Stratt's  starting annual salary was $165,000.  Mr. Stratt
also received a non-qualified  option to purchase 160,000 shares of Common Stock
at an exercise price equal to $1.0797 per share based upon a formula.  Effective
August 1, 2001,  Mr.  Stratt's  annual salary was increased to $225,000.  If Mr.
Stratt is terminated without cause during the term of his employment  agreement,
his salary will continue for 12 months following  termination so long as he does
not compete with us. Upon termination  without cause, all options granted to Mr.
Stratt in connection with his employment agreement will vest immediately.

     Effective July 28, 1999, DBSI entered into a one-year employment  agreement
with Mr. Frederick R. Skillman, Jr., to serve as our Vice President, Operations.
Under this employment agreement, Mr. Skillman's annual salary was established at
$135,000.  He also  received  $13,500 upon the execution of the agreement and an
additional  $13,500 in November  1999 as a bonus.  Mr.  Skillman also received a
non-qualified  option to purchase  150,000 shares of Common Stock at an exercise
price equal to $0.7573 per share based upon a formula.  Mr. Skillman's agreement
was  subsequently  extended one year to July 28, 2001 and,  effective  August 1,
2001,  extended two years to July 28, 2003 with an increase in annual  salary to
$165,000.  If Mr.  Skillman is  terminated  without cause during the term of his
employment  agreement,  he will  receive a lump sum cash  payment  of 12 months'
salary  following  termination  so long as he does not  compete  with  us.  Upon

47

termination  without cause,  all options  granted to Mr.  Skillman in connection
with his employment agreement will vest immediately.

Stock Purchase Plan

     We  established  the 1999 Employee  Stock  Purchase  Plan, the "1999 Plan",
which was  approved  by the  stockholders  in June 1999 to serve as a vehicle to
attract and retain the services of key  employees and to help such key employees
realize a direct  proprietary  interest in us.  Under the 1999 Plan,  employees,
including officers, who do not beneficially own stock and/or options totaling 5%
or more of our voting  power,  will be  eligible  to  participate.  However,  no
participant  may be granted rights to purchase more than $25,000 worth of Common
Stock (valued at the time the purchase  right is granted) for each calendar year
in which the  purchase  rights are  outstanding  under any other stock  purchase
plans.  An  aggregate  of 50,000  shares of our Common  Stock were  reserved for
issuance  under the 1999 Plan of which 29,378 were issued and  outstanding as of
December  31,  2001.  Employees  electing  to  participate  in the 1999 Plan are
allowed to deduct from 1% to 10% of their  compensation  to  purchase  shares of
Common Stock. Twice a year, the employees'  accumulated  payroll deductions will
be used to  purchase  shares  of  Common  Stock  at a price  equal to 85% of the
closing  price of the  Common  Stock on either  the first  business  day or last
business  day of the  offering  period,  whichever  is  lower.  The 1999 Plan is
administered by the Board of Directors and its Compensation Committee.  The 1999
Plan may be amended, suspended, or terminated by the Board, but may not increase
the  maximum  number of shares  issuable,  increase  the  benefits  accruing  to
participants,  or modify the eligibility requirement under the 1999 Plan without
stockholder approval.

Stock Option Plans

     We  established  the 2000 Stock  Option  Plan,  the "2000  Plan",  that was
approved  by the  stockholders  in May 2000 to serve as a vehicle to attract and
retain the services of key employees  and to help such key  employees  realize a
direct proprietary interest in us. The 2000 Plan provides for the grant of up to
1,750,000  non-qualified  and  incentive  stock  options.  Under the 2000  Plan,
officers,  directors,  consultants and employees are eligible for participation.
The exercise price of any Incentive Stock Option granted under the 2000 Plan may
not be less than 100% of the fair market  value of our Common  Stock on the date
of grant.  The aggregate fair market value  (determined as of the grant date) of
the shares for which Incentive Stock Options may first become  exercisable by an
optionee during any calendar year under this Plan,  together with that of shares
subject to Incentive  Stock Options first  exercisable by the optionee under any
other of our plans, cannot exceed $100,000.  Shares subject to options under the
2000 Plan may be purchased for cash. Unless otherwise  provided by the Board, an
option granted under the 2000 Plan is exercisable for a term of up to ten years.
The 2000 Plan is  administered  by the Board of Directors  and its  Compensation
Committee,  which has discretion to determine optionees, the number of shares to
be  covered  by each  option,  the  exercise  schedule,  and other  terms of the
options.  The 2000 Plan may be amended,  suspended,  or terminated by the Board,
but no such action may impair  rights  under a  previously  granted  option.  No
option is transferable by the optionee other than by will or the laws of descent
and distribution.  As of December 31, 2001,  options to acquire 1,248,381 shares
of Common Stock were issued and all remain outstanding.

     We  established  the 1998 Stock  Option  Plan,  the "1998  Plan",  that was
approved  by the  stockholders  in May 1998 to serve as a vehicle to attract and
retain the services of key employees  and to help such key  employees  realize a
direct proprietary interest in us. The 1998 Plan provides for the grant of up to
500,000  non-qualified and incentive stock options of which 227,011 were issued.
Under the 1998 Plan, officers, directors, consultants and employees are eligible
for  participation.  The exercise  price of any Incentive  Stock Option  granted
under the 1998 Plan may not be less  than 100% of the fair  market  value of our
Common Stock on the date of grant.  The aggregate fair market value  (determined

48

as of the grant date) of the shares for which  Incentive Stock Options may first
become  exercisable  by an optionee  during any  calendar  year under this Plan,
together  with  that  of  shares  subject  to  Incentive   Stock  Options  first
exercisable  by the  optionee  under  any  other  of our  plans,  cannot  exceed
$100,000.  Shares  subject to options  under the 1998 Plan may be purchased  for
cash.  Unless otherwise  provided by the Board, an option granted under the 1998
Plan is exercisable for a term of up to ten years. The 1998 Plan is administered
by the Board of Directors and its Compensation  Committee,  which has discretion
to determine  optionees,  the number of shares to be covered by each option, the
exercise schedule, and other terms of the options. The 1998 Plan may be amended,
suspended,  or  terminated  by the Board,  but no such action may impair  rights
under a previously  granted  option.  No option is  transferable by the optionee
other than by will or the laws of descent and  distribution.  As of December 31,
2001, options to purchase 183,261 shares of Common Stock remain outstanding.

     We  previously  established a 1996 Stock Option Plan,  the "1996 Plan",  to
serve as a vehicle to attract and retain the  services of key  employees  and to
help such key employees  realize a direct  proprietary  interest in us. The 1996
Plan provided for the grant of up to 1,650,000 non-qualified and incentive stock
options of which  1,062,528  were issued.  As of December  31, 2001,  options to
purchase  520,477  shares  were  outstanding.  Under  the 1996  Plan,  officers,
directors,  consultants  and  employees  are  eligible  for  participation.  The
exercise price of any Incentive Stock Option granted under the 1996 Plan may not
be less than 100% of the fair  market  value of our Common  Stock on the date of
grant. The aggregate fair market value  (determined as of the grant date) of the
shares for which  Incentive  Stock  Options may first become  exercisable  by an
optionee during any calendar year under this Plan,  together with that of shares
subject to Incentive  Stock Options first  exercisable by the optionee under any
other of our plans, cannot exceed $100,000.  Shares subject to options under the
1996 Plan may be purchased for cash. Unless otherwise  provided by the Board, an
option granted under the 1996 Plan is exercisable for a term of up to ten years.
The 1996 Plan is  administered  by the Board of Directors  and its  Compensation
Committee,  which has discretion to determine optionees, the number of shares to
be  covered  by each  option,  the  exercise  schedule,  and other  terms of the
options.  The 1996 Plan may be amended,  suspended,  or terminated by the Board,
but no such action may impair  rights  under a  previously  granted  option.  No
option is transferable by the optionee other than by will or the laws of descent
and distribution.

     We also  previously  developed  three stock option  plans to award  certain
employees,  directors,  and  consultants  with the  opportunity  to purchase our
Common  Stock.  Under our 1993  Incentive  Stock Option  Plan,  "1993 ISO Plan",
options to purchase up to 69,644  shares of Common Stock were issued to eligible
employees. Under the Non-Qualified Stock Option Plan for Non-Employee Directors,
"Director's Plan",  options to purchase up to 48,750 shares of Common Stock were
granted to non-employee directors. Under the Non-Qualified Stock Option Plan for
Consultants,  "Consultant's  Plan",  options to purchase up to 14,625  shares of
Common  Stock were  granted to certain  consultants.  As of December  31,  2001,
options to  acquire  15,875,  42,500,  and  14,625  shares of Common  Stock were
outstanding  under the 1993 ISO Plan,  Director's  Plan and  Consultant's  Plan,
respectively.

     From  inception  through  December  31,  2001,  we  have  issued  5,335,005
non-plan,  non-qualified  stock  options to  employees to attract and retain the
services  of key  employees  and to help  such key  employees  realize  a direct
proprietary  interest  in us. As of  December  31,  2001,  options  to  purchase
5,175,005 shares remain outstanding.

     The table  regarding  "Options Grants in the Fiscal Year Ended December 31,
2000" is  excluded  because  no  options  were  granted  to the named  executive
officers in that fiscal year.

49

     The  following  table shows,  for the fiscal year ended  December 31, 2000,
certain  information  regarding options exercised by and held at year-end by the
executive  officers  named in the Summary  Compensation  Table under  "Executive
Compensation".

                   Aggregated Option/SAR Exercises in Last FY
                          And FY-End Individual Values





                                                            Number of Securities        Value of
                                                                 Underlying           Unexercised
                                                                 Unexercised          In-the-Money
                                                               Options/SARs at       Option/SARs at
                                                                   FY-End              FY-End(1)
                              Shares          Value                   #                    $
                           Acquired on      Realized            Exercisable/          Exercisable/
Name                       Exercise (#)        ($)              Unexercisable        Unexercisable
- ----                       ------------     --------         -------------------     -------------

                                                                        
Fred W. Thompson,             6,875           $3,032           997,500/500,000            $0/$0
President, CEO
                                                               120,000/60,000             $0/$0
Stanton C. Lawson             - 0 -            - 0 -
Sr. Vice President
Chief Financial Officer

Randy Stratt                  - 0 -            - 0 -           106,666/53,334             $0/$0
Sr. Vice President
General Counsel

Frederick R. Skillman, Jr.    - 0 -            - 0 -           275,000/25,000             $0/$0
Vice President-Operations

H. Tate Holt                  - 0 -            - 0 -             270,570/-0-              $0/$0
Former President,
NewStar Ltd.

Gregory T. Leger,             - 0 -            - 0 -             220,000/-0-              $0/$0
Former Executive VP
Engineering



(1)  The value of unexercised in-the-money stock options is based on a per share
     price of $0.375 as quoted on the OTC Bulletin Board on December 31, 2000.

Compensation of Directors

     On  September  1,  1999,  our  board  of  directors  adopted  a  directors'
compensation plan. Under the compensation plan, each non-employee director shall
receive an annual retainer of $12,000 plus a fee of $1,000 and reasonable travel
expenses for  attendance at each Board meeting.  Each  committee  chairman shall
receive $2,500 annually for each year of service as committee chairman, and each
committee member shall receive $500 for attendance at each committee meeting. In
lieu of cash  compensation,  non-employee  directors may elect to receive either
our Common Stock or stock options to purchase  Common Stock,  the value of which
under either election, shall not exceed $20,000 annually. If either Common Stock
or stock  options  are  elected,  the price will be  determined  by the  average
closing  price for the five trading days of the Common Stock at the beginning of
a six-month  period ending either June 30 or December 31. Further,  with respect

50

to stock options elected as  compensation,  the cash equivalent  number of stock
options will be  determined  based upon a number of factors  including,  but not
limited to, vesting periods, estimated growth rates and risk-free rates.

     In addition,  each  non-employee  director shall receive an annual grant of
non-qualified  options to purchase  10,000  shares of Common Stock in accordance
with the 2000 Plan.  The exercise price shall be determined by the closing price
of the Common Stock for the five trading  days up to and  including  the date of
our annual stockholders  meeting,  subject to discounting  pursuant to a formula
adopted  by the  Board.  These  options  shall vest one year from date of grant.
Further, upon either the first-time  appointment or election to the Board, a new
non-employee  director shall receive  options to acquire 10,000 shares of Common
Stock,  the exercise  price of which will be determined by a formula  adopted by
the Board. These options shall vest immediately.

     In 2000,  Michael T. Schieber was awarded options to purchase 10,000 shares
of Common Stock at $1.1953 per share, options to purchase 5,625 shares of Common
Stock at $2.5875 per share, and options to purchase 7,591 shares of Common Stock
at $1.5687 per share;  Jerome W. Carlson was awarded  options to purchase 10,000
shares of Common Stock at $1.1953 per share, options to purchase 6,137 shares of
Common  Stock at $2.5875  per share,  and options to  purchase  6,748  shares of
Common Stock at $1.5687 per share; Jessie J. Knight, Jr., was awarded options to
purchase 10,000 shares of Common Stock at $1.1953 per share, options to purchase
4,347 shares of Common Stock at $2.5875, and options to purchase 8,013 shares of
Common  Stock at $1,5687  per share;  and Roy T.  Grant was  awarded  options to
purchase 10,000 shares of Common Stock at $1.1953 per share and was also awarded
10,047 shares of Common Stock.

     The  directors'  compensation  plan was  prepared  following a report by an
independent  compensation firm. It was recommended by the compensation committee
and adopted by the Board.

     Compliance with Section 16(a) of the Exchange Act

     Section 16(a) of the Securities Exchange Act of 1934, as amended,  requires
our executive  officers and directors,  and persons who own more than 10% of our
Common Stock, to file reports of ownership on Form 3 and changes in ownership on
Form 4 or 5 with  the  Securities  and  Exchange  Commission,  the  "SEC".  Such
executive  officers,  directors  and 10%  stockholders  are also required by SEC
rules to furnish us with  copies of all  Section  16(a)  forms they file.  Based
solely  upon our  review of copies of such forms  received  by us, or on written
representations  from  certain  reporting  persons  that no other  filings  were
required for such persons,  we believe that,  during the year ended December 31,
2000, our executive officers,  directors and 10% stockholders  complied with all
applicable Section 16(a) filing requirements.

51

Principal Stockholders

     The following table sets forth certain information as of December 31, 2001,
with respect to the beneficial  ownership of our Common Stock for each director,
all directors  and officers of the Company as a group,  and each person known to
us to own  beneficially  five percent (5%) or more of the outstanding  shares of
our Common Stock.




          Name and Address of                  Beneficially and
           Beneficial Owner                    Record Owned (1)             Percent of Class
          -------------------                  -----------------            ----------------
                                                                      
Fred W. Thompson (2)                             2,845,322 (3)                   10.5%

Stanton C. Lawson (2)                             696,398 (4)                     2.8%

Michael T. Schieber (2)                           507,298 (5)                     2.1%

Jerome W. Carlson(2)                              348,616 (6)                     1.4%

Jessie J. Knight, Jr. (2)                         213,595 (7)                      *

Roy T. Grant (2)                                  72,771 (8)                       *

Officers and Directors as a Group                  5,595,000                     20.0%
(8 Persons)

Bradley N. Rotter                                  2,461,462                      9.1%
1700 Montgomery Street #250
San Francisco, CA 94111

Astoria Capital Partners, L.P.                     1,480,000                      6.0%
6600 Southwest 92nd St., Suite 370
Portland, Oregon  97223

Eurockot Launch Services GMBH                      1,333,334                      5.4%
Hunefeldstrasse 1-5
D-28199 Bremen, Germany

Michael J. Apatoff                                 1,960,053                      7.4%
11 Edwards Avenue
Sausalito, CA 94965



*    Less than 1%.

(1)  The persons  named in the table have sole voting or  investment  power with
     respect to all of the Common  Stock  shown as  beneficially  owned by them,
     subject to community  property laws where  applicable  and the  information
     contained in the footnotes to this table.

(2)  The address for each of these  persons is: c/o DBS  Industries,  Inc.,  100
     Shoreline Highway #190A, Mill Valley CA 94941.

52

(3)  Includes  (i)  31,593  shares of Common  Stock held by Mr.  Thompson;  (ii)
     274,558 shares of Common Stock held in Thompson 1996 Revocable  Trust;  and
     (iii)  options to  purchase  312,500  shares of Common  Stock at $0.531 per
     share expiring January 1, 2006,  185,000 shares of Common Stock exercisable
     at $0.584 per share and expiring  December 31,  2002,  1,000,000  shares of
     Common Stock  exercisable at $1.3496 per share expiring  September 1, 2009,
     104,166  shares of Common  Stock  exercisable  at $0.49 per share  expiring
     February 6, 2011, and 937,505  shares of Common Stock  exercisable at $0.77
     per share expiring August 7, 2011.

(4)  Includes  (i) 28,898  shares of Common Stock held by Mr.  Lawson;  and (ii)
     options to purchase  180,000 shares of Common Stock  exercisable at $1.0952
     per  share  expiring  October  7,  2009,  37,500  shares  of  Common  Stock
     exercisable  at $0.49 per share  expiring  February  6, 2011,  and  450,000
     shares of Common Stock  exercisable at $0.77 per share  expiring  August 7,
     2011.

(5)  Includes  (i) 250,625  shares of Common  Stock held  jointly  with  spouse,
     Arlene  Schieber,  (ii) 7,505  shares of Common  Stock  held  solely by Mr.
     Schieber,  (iii) 4,075 shares of Common Stock held solely by Ms.  Schieber,
     of which  shares Mr.  Schieber  disclaims  beneficial  ownership,  and (iv)
     options to purchase  13,750,  12,534 and 37,500  shares of Common Stock all
     exercisable  at  $1.4375  per share  which  expire on  February  15,  2005,
     February 15, 2006 and April 30, 2006, respectively, 22,500 shares of Common
     Stock exercisable at $2.1875 per share which expire on May 12, 2008, 10,000
     shares of Common Stock exercisable at $0.7235 per share expiring  September
     1, 2009,  4,391  shares of Common  Stock  exercisable  at $2.8625 per share
     expiring  December 31, 2009,  10,000 shares of Common Stock  exercisable at
     $1.1953 per share  expiring  May 22,  2010,  5,625  shares of Common  Stock
     exercisable  at $2.5875 per share  expiring June 30, 2010,  7,591 shares of
     Common Stock  exercisable at $1.5687 expiring December 31, 2010, and 71,202
     shares of Common Stock  exercisable  at $0.4156 per share expiring June 30,
     2011;  and  (v) a  warrant  to  purchase  50,000  shares  of  Common  Stock
     exercisable at $0.25 per share expiring May 1, 2003.

(6)  Includes  (i)  85,000  shares of Common  Stock  held by Mr.  Carlson,  (ii)
     options to  purchase  37,500  shares of Common  Stock at $2.1875  per share
     which expire May 12, 2008,  4,391  shares of Common  Stock  exercisable  at
     $2.8625 per share expiring December 31, 2009, 10,000 shares of Common Stock
     exercisable  at $1.1953 per share  expiring May 22,  2010,  6,137 shares of
     Common Stock exercisable at $2.5875 expiring June 30, 2010, 6,748 shares of
     Common Stock  exercisable at $1.5687 per share expiring  December 31, 2010,
     and 73,840 shares of Common Stock exercisable at $0.4156 per share expiring
     June 30,  2011,  and (iii) a warrant to purchase  125,000  shares of Common
     Stock exercisable at $0.45 per share expiring June 29, 2003.

(7)  Includes (i) 53,191 shares of Common Stock held by Mr. Knight, (ii) options
     to purchase  37,500 shares of Common Stock  exercisable  at $5.50 per share
     which expire February 19, 2009,  12,500 shares of Common Stock  exercisable
     at $2.8125 per share expiring August 25, 2009, 4,160 shares of Common Stock
     exercisable at $2.8625 expiring  December 31, 2009, 10,000 shares of Common
     Stock  exercisable at $0.7235 per share expiring  September 1, 2009, 10,000
     shares of Common Stock  exercisable  at $1.1953 per share  expiring May 22,
     2010, 4,347 shares of Common Stock exercisable at $2.5875 expiring June 30,
     2010,  8,013  shares of  Common  Stock  exercisable  at  $1.5687  per share
     expiring  December 31, 2010, and 68,565 shares of Common Stock  exercisable
     at  $0.4156  per share  expiring  June 30,  2011,  and  (iii) a warrant  to
     purchase  5,319  shares  of  Common  Stock  exercisable  at $0.47 per share
     expiring August 16, 2005.

(8)  Includes  (i) 41,202  shares of Common  Stock held by Mr.  Grant,  and (ii)
     options to  purchase  10,000  shares of Common  Stock at $0.3897  per share
     expiring  September 1, 2009,  3,236 shares of Common Stock  exercisable  at
     $2.8625  which  expire  December  31,  2009,  8,333  shares of Common Stock
     exercisable  at $0.7235 per share  expiring  September 1, 2009,  and 10,000
     shares of Common Stock  exercisable at $1.1953 per share expiring  December
     31, 2010.

53

Limitation of Liability and Indemnification Matters

     The   General   Corporation   Law  of  the   State  of   Delaware   permits
indemnification  of directors,  officers,  and employees of  corporations  under
certain  conditions  subject  to  certain  limitations.  Article  XII of the our
certificate of incorporation  states that the we may provide  indemnification of
our directors, officers, employees and agents to the maximum extent permitted by
the  General  Corporation  Law.  Article VI of the our bylaws  provides  that we
shall, to the maximum extent and in the manner permitted,  indemnify each of our
directors,  officers,  employees and agents against expenses,  judgments, fines,
settlements,  and other amounts  actually and reasonably  incurred in connection
with any  proceeding  arising by reason of the fact any such person is or was an
agent of ours.

                            SELLING SECURITY HOLDERS

     The following table sets forth certain information regarding the beneficial
ownership  of shares of  Common  Stock by the  selling  security  holders  as of
December  31,  2001,  and the number of shares of Common  Stock  covered by this
prospectus.  The number of shares in the table  represents  an  estimate  of the
number of shares of Common Stock to be offered by the selling security  holders,
including shares that may be acquired upon the conversion of a debenture, in the
principal  amount of  $500,000,  the  exercise of  warrants  or other  rights to
acquire shares.




                                       Number of             Number of         Number of Common
                                     Common Shares         Common Shares     Shares Beneficially
                                   Beneficially Owned         Offered          Owned Following
Name of Stockholder              Prior to the Offering       Hereby(1)          the Offering (1)
- -------------------              ---------------------     -------------     --------------------
                                 # of Shares  % of Class     # of Shares     # of Shares % of Class
                                 -----------  ----------     -----------     ----------- ----------
                                                                          
Paul Fisher                        64,500 (2)     *              62,000          2,500        *
Ellen Coll                        170,635 (3)     *                 163        170,472        *
Linda Eisel                        46,640 (4)     *                 327         46,313        *
Roy T. Grant                       72,771 (5)     *              41,202         31,569        *
Stanton C. Lawson                 696,398 (6)    2.8%            21,898        674,500       2.8%
R. Andrew Baldwin                  75,327 (7)     *                 327         75,000        *
H. Tate Holt                      382,000 (8)    1.5%            94,763        287,237       1.2%
Francoise Johnson                   5,708 (9)     *                 708          5,000        *
James Stoutenberg                 254,166 (10)   1.0%             3,333        250,833       1.0%
Brighton Opportunity Fund         450,000        1.8%           450,000          -0-         -0-
Laurie A. Milburn                  70,571 (11)    *              70,571          -0-         -0-
Capital Access                    155,000 (2)     *             155,000          -0-         -0-
Brandon Norton                      6,000 (11)    *               6,000          -0-         -0-
Donn Tice                           6,000 (11)    *               6,000          -0-         -0-
Patrick Spada                       9,722 (2)     *               9,722          -0-         -0-
Jim Watson                         10,000 (11)    *              10,000          -0-         -0-
Stephen Wilkes                     10,000 (2)     *              10,000          -0-         -0-
LBF, Inc.                          10,000 (2)     *              10,000          -0-         -0-
Ted & Delores Landkammer           31,000 (12)    *              31,000          -0-         -0-



54




                                       Number of             Number of         Number of Common
                                     Common Shares         Common Shares     Shares Beneficially
                                   Beneficially Owned         Offered          Owned Following
Name of Stockholder              Prior to the Offering       Hereby(1)          the Offering (1)
- -------------------              ---------------------     -------------     --------------------
                                 # of Shares  % of Class     # of Shares     # of Shares % of Class
                                 -----------  ----------     -----------     ----------- ----------
                                                                          

Delores Landkammer                 25,000 (2)     *              25,000          -0-         -0-
Fairhills Capital Corporation      40,000 (2)     *              40,000          -0-         -0-
Richard Smithies                   49,000 (2)     *              49,000          -0-         -0-
Regency Capital Partners           50,000 (2)     *              50,000          -0-         -0-
Lloyd & Dee Chelli                116,000 (13)    *              56,000         60,000        *
Michael T. Schieber               507,298 (14)   2.0%            62,500        444,798       1.8%
Beacon Capital Corporation        250,000 (2)    1.0%           250,000          -0-         -0-
Jerome W. Carlson                 348,616 (15)   1.5%           162,500        186,116        *
Noel Benson                       250,000 (2)     *             250,000          -0-         -0-
Joseph Regoli                     600,000 (2)    2.4%           600,000          -0-         -0-
Madison & Wall Worldwide        1,221,469 (16)   4.6%         1,221,469          -0-         -0-
Heather Graham                     75,569 (17)    *              75,569          -0-         -0-
Bradley N. Rotter               2,461,462 (18)   9.1%         2,221,718        239,744       1.0%
Camelot Capital                 1,000,000 (16)   3.9%         1,000,000          -0-         -0-
Michael Fitzsimmons               554,676 (19)   2.2%           554,676          -0-         -0-
Pacific West Management           225,900 (20)    *             225,900          -0-         -0-
Rosana & Alon Miller Fam Tr       111,600 (21)    *             111,600          -0-         -0-
Nest Ventures                      50,000 (2)     *              50,000          -0-         -0-
Michael Apatoff                 2,210,053 (22)   7.4%         2,210,053          -0-         -0-
HRT Holdings                      500,000 (23)   2.0%           500,000          -0-         -0-
Strome Hedgecap Fund              366,667 (24)   1.5%           366,667          -0-         -0-
Catalysis Partners                 18,332 (25)    *              18,332          -0-         -0-
Jessie J. Knight, Jr.             213,595 (26)    *              58,510        155,085        *
Douglas Bosco                     529,154 (27)   1.3%           529,154          -0-         -0-
Daniel D. DeSandro                  2,000 (2)     *               2,000          -0-         -0-
Gregory T. Leger                  280,000 (28)   1.1%           150,000        130,000       -0-
Michael Sahl                      250,000 (29)   1.0%           250,000          -0-         -0-
Aspen International             1,065,985 (30)   4.1%         1,065,985          -0-         -0-
Magellan International          1,863,778 (31)   7.0%         1,863,778          -0-         -0-
Intercoastal Holdings LLC         384,597 (32)   1.5            384,597          -0-         -0-
Azure Capital Holdings          2,630,952 (33)   9.6%         2,630,952          -0-         -0-
Torneaux Ltd.                       -0-          -0-          2,819,169 (34)     -0- (35)    -0-
Courtney Benham                   121,718         *             121,718          -0-         -0-
Codera Wine Group Profit
Sharing Plan                      114,227         *             114,227          -0-         -0-
Patrick Watt House
Living Trust                       29,728         *              29,728          -0-         -0-



55




                                       Number of             Number of         Number of Common
                                     Common Shares         Common Shares     Shares Beneficially
                                   Beneficially Owned         Offered          Owned Following
Name of Stockholder              Prior to the Offering       Hereby(1)          the Offering (1)
- -------------------              ---------------------     -------------     --------------------
                                 # of Shares  % of Class     # of Shares     # of Shares % of Class
                                 -----------  ----------     -----------     ----------- ----------
                                                                          

Robert Michael House
Living Trust                      104,920 (36)    *             104,920          -0-         -0-
Edward Pease                       53,686 (36)    *              53,686          -0-         -0-
Gary Kremen                        28,991 (36)    *              28,991          -0-         -0-
Rolland Mark House
Living Trust                       29,728         *              29,728          -0-         -0-
Michael B. Hill, M.D.             113,868 (36)    *             113,868          -0-         -0-
Alex Steinleitner                  35,294 (36)    *              35,294          -0-         -0-
Jeanne A. Popadiuk                 30,000 (36)    *              30,000          -0-         -0-
James H. Huelskamp                 30,000 (36)    *              30,000          -0-         -0-
Paul Dupuis                        54,135 (36)    *              54,135          -0-         -0-
SJ Capital                         57,586 (2)     *              57,586          -0-         -0-
International Space Brokers       130,000 (2)     *             130,000          -0-         -0-
Barclays Bank Plc                 100,000 (2)     *             100,000          -0-         -0-
Fourteen Hill Capital             333,333 (2)    1.4%           333,333          -0-         -0-
High Peak Capital                  83,333 (2)     *              83,333          -0-         -0-
Cyrrus Consulting                  20,000 (11)    *              20,000          -0-         -0-
Cardinal Capital LLC               75,000 (2)     *              75,000          -0-         -0-
The Echelon Group                  27,092 (37)    *              27,092          -0-         -0-
Tom Lobaugh                        60,000 (2)     *              60,000          -0-         -0-
Coach House Group                 300,000 (2)    1.2%           300,000          -0-         -0-
Securities Trading
Services, LLC                     150,000 (2)     *             150,000          -0-         -0-
Bartel Eng & Schroder             166,667 (23)    *             166,667          -0-         -0-
Barbara Drew                      143,000 (17)    *             143,000          -0-         -0-
John L. Faessel                    41,300 (2)     *              41,300          -0-         -0-



*    Less than 1% of the outstanding Common Stock.

(1)  Assumes  the sale of the shares of Common  Stock  which  have been  offered
     pursuant to the prospectus.

(2)  Represents shares that may be acquired upon the exercise of warrants.

(3)  Includes  170,472 shares that may be acquired upon the exercise of options.
     Ms. Coll has worked for the Company for the last nine years as the Manager,
     Corporate Administration.

(4)  Includes  46,313  shares that may be acquired upon the exercise of options.
     Ms.  Eisel  worked for the Company  from June 15, 1993 to April 12, 2001 as
     the Financial Administrator.

(5)  Includes 31,569 shares that may be acquired upon the exercise of options.

56

(6)  Includes 667,500 shares that may be acquired upon the exercise of options.

(7)  Includes  75,000  shares that may be acquired upon the exercise of options.
     Mr.  Baldwin  worked for the Company from September 30, 1999 to October 31,
     2000 as the Vice President, Sales of NewStar, Ltd.

(8)  Includes  270,570 shares that may be acquired upon the exercise of options.
     Mr. Holt was a director of the Company from  February  1996 until June 2001
     and as president of NewStar, Ltd from June 1, 1999 until November 30, 2000.

(9)  Includes  5,000  shares that may be acquired  upon the exercise of options.
     Ms.  Johnson worked for the Company from September 15, 1999 to September 5,
     2000 as the Executive Assistant of NewStar, Ltd.

(10) Includes  250,833 shares that may be acquired upon the exercise of options.
     Mr.  Stoutenberg  has worked for the Company  since May 1, 2000 as the Vice
     President, Global Business & Government Relations.

(11) Includes shares that may be acquired upon the exercise of options.

(12) Includes 25,000 shares that may be acquired upon exercise of warrants.

(13) Includes 50,000 shares that may be acquired upon exercise of warrants.

(14) Includes  50,000  shares that may be acquired upon exercise of warrants and
     195,093 shares that may be acquired upon exercise of options.

(15) Includes  125,000 shares that may be acquired upon exercise of warrants and
     138,616 shares that may be acquired upon exercise of options.

(16) Includes 200,000 shares that may be acquired upon exercise of warrants.

(17) Includes 10,000 shares that may be acquired upon exercise of warrants.

(18) Includes 811,086 shares that may be acquired upon exercise of warrants.

(19) Includes 127,338 shares that may be acquired upon exercise of warrants.

(20) Includes 25,100 shares that may be acquired upon exercise of warrants.

(21) Includes 12,400 shares that may be acquired upon exercise of warrants.

(22) Includes 731,682 shares that may be acquired upon exercise of warrants.

(23) Includes 100,000 shares that may be acquired upon exercise of warrants.

(24) Includes 33,333 shares that may be acquired upon exercise of warrants.

(25) Includes 1,666 shares that may be acquired upon exercise of warrants.

(26) Includes  5,319 shares that may be acquired  upon  exercise of warrants and
     155,085 shares that may be acquired upon exercise of options.

(27) Includes 275,377 shares that may be acquired upon exercise of warrants.

(28) Includes 130,000 shares that may be acquired upon exercise of options.  Mr.
     Leger was Executive  Vice President of the Company from March 1, 1998 until
     November 30, 2000.

57

(29) Includes 83,333 shares that may be acquired upon exercise of warrants.

(30) Represents  245,837 shares  acquired upon  conversion of series B preferred
     stock,  569,902  shares that may be acquired  upon  conversion  of Series B
     preferred  stock and 250,246  shares that may be acquired  upon exercise of
     warrants.

(31) Represents  245,837 shares  acquired upon  conversion of series B preferred
     stock,  1,200,865  shares that may be acquired upon  conversion of Series B
     preferred  stock and 417,076  shares that may be acquired  upon exercise of
     warrants.

(32) Represents  264,597 shares that may be acquired upon conversion of Series B
     preferred  stock and 120,000  shares that may be acquired  upon exercise of
     warrants.

(33) Represents  2,380,952  shares that may be acquired  upon  conversion  of 6%
     Convertible Debenture and 250,000 shares that may be acquired upon exercise
     of warrants.

(34) Includes the resale of up to 2,819,169 shares of Common Stock which we have
     the right to cause  Torneaux Ltd. to purchase  pursuant to the Common Stock
     purchase  agreement  and the resale of up to  1,250,000  shares that may be
     acquired  upon the  exercise of warrants.  Under the Common Stock  purchase
     agreement we are required to issue  warrants to purchase from 20% to 50% of
     the number of shares we sell to Torneaux Ltd.

(35) Assumes the resale of shares to be acquired  by Torneaux  Ltd.  pursuant to
     the Common Stock purchase agreement or upon the exercise of warrants.

(36) Represents  shares of Common Stock that may be acquired upon  conversion of
     series A preferred stock.

(37) Of the shares  beneficially  owned,  one-half  represents  shares of Common
     Stock owned and one-half  represents  shares that may be acquired  upon the
     exercise of warrants.

                              PLAN OF DISTRIBUTION

     The selling  security holders may, from time to time, sell all or a portion
of the shares of Common  Stock on any market upon which the Common  Stock may be
quoted, in privately negotiated  transactions or otherwise, at fixed prices that
may be  changed,  at market  prices  prevailing  at the time of sale,  at prices
related to such  market  prices or at  negotiated  prices.  The shares of Common
Stock  may be  sold  by the  selling  security  holders  by one or  more  of the
following methods, without limitation,

     o    block  trades in which the broker or dealer so engaged will attempt to
          sell the shares of Common Stock as agent but may position and resell a
          portion of the block as principal to facilitate the transaction,

     o    purchases by broker or dealer as  principal  and resale by such broker
          or dealer for its account pursuant to this prospectus,

     o    an  exchange  distribution  in  accordance  with  the  rules  of  such
          exchange,

     o    ordinary  brokerage  transactions and transactions in which the broker
          solicits purchasers,

     o    privately negotiated transactions,

58

     o    market  sales (both long and short to the extent  permitted  under the
          federal securities laws), and

     o    a combination of any such methods of sale.

     In effecting  sales,  brokers and dealers  engaged by the selling  security
holders  may  arrange for other  brokers or dealers to  participate.  Brokers or
dealers may receive  commissions or discounts from the selling  security holders
(or, if any such  broker-dealer  acts as agent for the purchaser of such shares,
from such  purchaser)  in amounts to be  negotiated  which are not  expected  to
exceed those customary in the types of transactions involved. Broker-dealers may
agree  with the  selling  security  holders to sell a  specified  number of such
shares of Common Stock at a stipulated price per share,  and, to the extent such
broker-dealer  is  unable to do so  acting  as agent  for the  selling  security
holders, to purchase as principal any unsold shares of Common Stock at the price
required  to  fulfill  the  broker-dealer  commitment  to the  selling  security
holders.  Broker-dealers  who acquire  shares of Common Stock as  principal  may
thereafter resell those shares of Common Stock from time to time in transactions
(which  may  involve  block   transactions   and  sales  to  and  through  other
broker-dealers,  including  transactions of the nature  described  above) in the
over-the-counter  market or otherwise at prices and on terms then  prevailing at
the time of sale, at prices then related to the then-current  market price or in
negotiated  transactions  and, in connection  with such  resales,  may pay to or
receive  from the  purchasers  of such  shares of Common  Stock  commissions  as
described above. The selling security holders may also sell the shares of Common
Stock  in  accordance  with  Rule 144  under  the  Securities  Act,  subject  to
satisfaction of the  requirements  under the rule,  rather than pursuant to this
prospectus.

     From time to time, the selling  security holders may pledge their shares of
Common Stock under the margin provisions of customer agreements. Upon default by
the selling security  holders,  the broker may offer and sell the pledged shares
of Common Stock from time to time. Upon sales of the shares of Common Stock, the
selling  security  holders  intend  to  comply  with  the  prospectus   delivery
requirements,  under the  Securities  Act, by  delivering a  prospectus  to each
purchaser  in the  transaction.  We  intend  to file  any  amendments  or  other
necessary  documents in compliance with the Securities Act which may be required
in the event a selling  security  holder  defaults under any customer  agreement
with brokers.

     To the extent required under the Securities Act, a supplemental  prospectus
will be filed, disclosing, the name of any broker-dealers,  the number of shares
of Common Stock involved, the price at which the Common Stock is to be sold, the
commissions  paid or discounts or  concessions  allowed to such  broker-dealers,
where applicable,  that such broker-dealers did not conduct any investigation to
verify the information set out or incorporated by reference in this  prospectus,
as supplemented, and other facts material to the transaction.

     We  and  the  selling  security  holders  will  be  subject  to  applicable
provisions  of the  Exchange  Act  and  the  rules  and  regulations  under  it,
including,  without limitation,  Rule 10b-5 and, insofar as the selling security
holders are distribution  participants and we, under certain circumstances,  may
be a distribution participant, Regulation M. All of the foregoing may affect the
marketability of the Common Stock.

59

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Except as otherwise  indicated  below,  during 2001, 2000 and 1999, we have
not  been a  party  to any  transaction,  proposed  transaction,  or  series  of
transactions in which the amount involved exceeds $60,000,  and in which, to our
knowledge any director or executive  officer,  nominee,  five percent beneficial
securityholder,  or any member of the immediate family of the foregoing  persons
have or will have a direct or indirect material interest.

     In June 2001, the Company received a six-month loan from Jerome W. Carlson,
a director  of the Company in the amount of $25,000.  In  consideration  for the
loan,  the  Company  will pay  interest  at the rate of 6.5% per annum,  and has
issued a warrant  to the  director  to  purchase  a total of  125,000  shares of
restricted Common Stock exercisable at $0.45 per share.

     In May  2001,  the  Company  received  a  six-month  loan from  Michael  T.
Schieber,  a director of the Company in the amount of $30,000.  In consideration
for the loan,  the Company will pay interest at the rate of 6.5% per annum,  and
has issued  warrants to the  director  to  purchase a total of 50,000  shares of
restricted Common Stock exercisable at $0.25 per share.

     During  Fiscal Year 2000,  several of our  executives  deferred  receipt of
their  salaries due. This includes our president,  Fred W. Thompson  ($125,000),
our Sr. Vice President & Chief Financial  Officer,  Stanton C. Lawson ($45,000),
our Sr. Vice President & General  Counsel,  Randy Stratt  ($41,125) and our Vice
Presidents, Operations, Frederick R. Skillman, Jr. ($33,750).

     On March  31,  1999,  we  entered  into a launch  services  agreement  with
Eurockot.  Pursuant to that  agreement,  we paid Eurockot an initial  payment of
$4.4 million under the launch  services  agreement.  On April 8, 1999,  Eurockot
purchased  1,333,334 shares of our Common Stock for a total purchase price of $4
million.


                            DESCRIPTION OF SECURITIES

     Under  our  certificate  of  incorporation,  we  are  authorized  to  issue
100,000,000 shares of Common Stock,  $0.0004 par value, of which 24,810,817 were
outstanding as of December 31, 2001, and 10,000,000 shares of preferred stock of
which 35,897 shares have been designated as Series A Convertible Preferred Stock
and 550 shares have been designated as Series B Convertible  Preferred Stock. As
of December 31, 2001, 25,899 shares of Series A Convertible  Preferred Stock and
320 shares of Series B Convertible Preferred Stock were outstanding.

Common Stock

     The holders of Common Stock are entitled to one vote for each share held of
record on all matters presented to stockholders. Holders of the Common Stock are
not entitled to cumulative voting rights.  The Common Stock has no preemptive or
similar rights.  Upon liquidation,  dissolution or winding up of our affairs any
assets  remaining  after  provision  for  payment  of  creditors  and  preferred
stockholders,  if any,  are  distributable  pro rata among the holders of Common
Stock. Holders of our Common Stock are entitled to receive dividends when and as
declared by the board of  directors  out of legally  available  funds.  Any such
dividend may be paid in cash,  property or shares of Common  Stock.  We have not
paid any dividends since our inception and do not presently  anticipate that any
dividends  on our  Common  Stock  will be  declared  or paid in the  foreseeable
future.

60

Preferred Stock

     Series A Preferred Stock

     The holders of Series A  Preferred  Stock are  entitled to receive,  out of
funds legally available, cumulative dividends of $1.50 per share. As of December
31, 2000, accrued dividends on Series A Preferred Stock totaled $31,510. We have
the right to redeem the Series A Preferred  Stock if the average  trading  price
for our Common Stock is $6.00 or more for 20  consecutive  days.  The holders of
Series A Preferred  Stock may choose to convert  their shares  within 20 days of
notice of our intention to redeem the Series A Preferred  Stock.  The redemption
price is $30 per  share,  plus any  unpaid  dividends.  Each  share of  Series A
Preferred  Stock is entitled to vote on each matter  submitted  to  shareholders
equal to the number of full shares of Common Stock to which each share of Series
A Preferred Stock is convertible.

     Series B Preferred Stock

     The Series B Preferred Stock is convertible into Common Stock at the lesser
of (1)  approximately  $0.96  per share or (2) 80% of the  average  of the three
lowest  closing  bid prices of the Common  Stock for the 20-day  trading  period
prior to the conversion date. Series B Preferred Stock itself is not entitled to
vote on any matters submitted to our stockholders.

Convertible Debenture

     On August 31, 2001,  we issued a  convertible  debenture  in the  principal
amount  of  $500,000  and  incurring  interest  at a rate  of 6% per  year.  The
debenture is initially  convertible,  at the option of the holder,  at a rate of
$0.98 per share of Common Stock. The conversion rate adjusts to 85% of the 5-day
average closing price of our Common Stock, but in no case may be less than $0.21
per share.  We may redeem the  debentures,  in whole or in part, for 120% of the
principal amount plus any accrued and unpaid  interest.  Our right to redeem the
debenture  is subject to the  holder's  right to convert  their  debenture  into
shares of our Common Stock within ten days of our notice to redeem.

Warrants and Options

     As of December 31, 2001, we had outstanding  warrants to purchase 7,106,763
shares of our Common Stock at exercise  prices  ranging  between $0.17 and $4.00
per share,  and we had outstanding  options to purchase  7,180,499 shares of our
Common Stock at exercise prices ranging between $0.22 and $5.60 per share.

Transfer Agent

     Computershare  Trust Co., 12039 W. Alameda  Parkway,  Suite Z-2,  Lakewood,
Colorado 80228 is the transfer agent for our Common Stock.

                          CERTIFICATE OF INCORPORATION

     Certain  provisions of our certificate of incorporation and bylaws have the
effect of  deterring  a change of  control.  Our  certificate  of  incorporation
contains  provisions  requiring the approval of 80% of the our security  holders
for certain mergers, sales of all or substantially all of our assets and certain
other  corporate  action  unless  the  transaction  is  approved  by  75% of the
disinterested  board members or unless all security  holders receive a price for

61

their shares of our capital stock which meets certain minimum price criteria. In
addition,  our  certificate  of  incorporation  also  contains a provision  that
establishes a classified board of directors consisting of three classes, members
of which would serve  staggered terms of three years. A vacancy of the board can
be filled only by vote of 75% of the continuing directors (as defined).  Further
directors  would be removable,  for cause only, by either an 80% vote or by vote
of a majority of the  continuing  directors (as  defined).  Our  certificate  of
incorporation also requires the approval of 80% of our security holders in order
to amend the provisions.

                                LEGAL PROCEEDINGS

     We are not a party to any legal proceedings.

                                  LEGAL MATTERS

     The validity of the shares of Common Stock offered by the selling  security
holders  will  be  passed  upon  by the  law  firm  of  Bartel  Eng &  Schroder,
Sacramento, California. The firm and certain of its members own shares of Common
Stock  representing  less than 1% of our outstanding  shares of Common Stock. In
addition,  the firm holds a warrant to purchase  up to 100,000  shares of Common
Stock.

                                     EXPERTS

     The  consolidated  balance sheets as of December 31, 1999 and 2000, and the
related  consolidated  statements of operations,  stockholders'  equity and cash
flows  for the  years  then  ended,  included  in this  prospectus  have been so
included  in reliance on the report,  which  includes an  explanatory  paragraph
relating to our ability to continue as a going  concern,  as described in note 1
to  the  financial  statements,  of   PricewaterhouseCoopers   LLP,  independent
accountants,  given  the  authority  of said firm as  experts  in  auditing  and
accounting.


                       WHERE YOU CAN FIND MORE INFORMATION

     We file annual,  quarterly and special reports,  proxy statements and other
information with the Securities and Exchange Commission.  Our Commission filings
are  available  to the  public  over  the  Internet  at  the  SEC's  Website  at
http://www.sec.gov.  You may also  read and  copy  any  document  we file at the
Commission's public reference room at 450 Fifth Street, N.W.,  Washington,  D.C.
20549.  The  public  may  obtain  information  on the  operation  of the  Public
Reference Room by calling 1-800-SEC-0330.

     We have filed with the  Commission  a  registration  statement on form SB-2
under the  Securities  Act with  respect to the  securities  offered  under this
prospectus.  This  prospectus,  which  constitutes  a part  of the  registration
statement, does not contain all of the information set forth in the registration
statement,  certain items of which are omitted in accordance  with the rules and
regulations of the Commission. Statements contained in this prospectus as to the
contents of any contract or other documents are not necessarily  complete and in
each instance  reference is made to the copy of such contact or documents  filed
as an exhibit to the registration statement, each such statement being qualified
in all respects by such  reference and the exhibits and schedules  thereto.  For
further  information  regarding DBS Industries,  Inc. and the securities offered
under  this  prospectus,  we refer you to the  registration  statement  and such
exhibits  and  schedules  which  may be  obtained  from  the  Commission  at its
principal office in Washington,  D.C. upon payment of the fees prescribed by the
Commission.

F-1

             FINANCIAL STATEMENTS, EXHIBITS AND REPORTS ON FORM 8-K


Financial Statements

The following  financial  statements  pertaining to us are filed as part of this
prospectus:

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

Consolidated Balance Sheets as of September 30, 2001 (unaudited)
and December 31, 2000 and 1999...............................................F-3

Consolidated Statements of Operations for the nine months ended
September 30, 2001 and 2000 (unaudited) and for the years ended
December 31, 2000 and 1999 and for the period from April 25, 1990
(date of inception) to September 30, 2001 (unaudited)........................F-4

Consolidated Statements of Stockholders' Equity for the period
from December 31, 1990 to December 31, 2000 and
from January 1, 2001 to September 30, 2001 (unaudited).......................F-5

Consolidated Statements of Cash Flows for the nine months ended
September 30, 2001 and 2000 (unaudited) and for the years ended
December 31, 2000 and 1999 and for the period from April 25, 1990
(date of inception) to September 30, 2001 (unaudited).......................F-13

Notes to Consolidated Financial Statements..................................F-14

F-2

                        Report of Independent Accountants



To the Board of Directors and Stockholders of
DBS Industries, Inc. and Subsidiaries:


In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of operations,  of  stockholders'  equity,  and of cash
flows present fairly, in all material  respects,  the financial  position of DBS
Industries,  Inc. and Subsidiaries (a development  stage company) as of December
31, 2000 and 1999, and the results of their  operations and their cash flows for
the years then ended and for the period from April 25, 1990 (date of  inception)
to December  31,  2000,  in  conformity  with  accounting  principles  generally
accepted in the United States of America.  These  financial  statements  are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements in  accordance  with  auditing  standards  generally
accepted in the United  States of America which require that we plan and perform
the audit to obtain reasonable  assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence  supporting the amounts and  disclosures  in the financial  statements,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe that our audits provide a reasonable basis for our opinion.

The accompanying  financial  statements have been prepared  assuming the Company
will  continue as a going  concern.  As discussed in Note 1 to the  consolidated
financial  statements,  the Company has incurred  losses and negative cash flows
from operating activities since inception and will require additional financing.
These factors raise substantial doubt about the Company's ability to continue as
a going  concern.  Management's  plans as to these matters are also described in
Note 1. The  financial  statements  do not  include any  adjustments  that might
result from the outcome of this uncertainty.


/s/ PricewaterhouseCoopers LLP


San Francisco, California
March 15, 2001

F-3

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS



                                                             September 30,        December 31,       December 31,
                                                                 2001                2000                1999
                                                             -------------      -------------      -------------
                                                             (Unaudited)

                                                                                        
Current assets:
  Cash and cash equivalents                                  $     136,484      $     389,319      $     282,945
  Prepaid and other current assets                                  63,128             57,378            114,439
                                                             -------------      -------------      -------------
    Total current assets                                           199,612            446,697            397,384
                                                             -------------      -------------      -------------
Furniture and equipment, net                                        29,559             32,393             48,211
Investments, license acquisition costs, and other                2,894,690          2,369,088          2,370,618
Satellite construction costs                                    12,229,907         12,229,907         12,072,873
Deferred stock offering costs                                            -                 -             673,500
                                                             -------------      -------------      -------------
                                                                15,154,156         14,631,388         15,165,202
                                                             -------------      -------------      -------------
      Total assets                                           $  15,353,768      $  15,078,085      $  15,562,586
                                                             =============      =============      =============

              LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK,
                            AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                                           $   1,259,537      $   1,482,476      $     478,334
  Customer advances                                                400,000            400,000            400,000
  Accrued compensation                                             257,083            601,132                  -
  Related party loans                                               55,000                  -                  -
  Other accrued liabilities                                        128,132            179,410            460,577
                                                             -------------      -------------      -------------
    Total current liabilities                                    2,099,753          2,663,018          1,338,911
                                                             -------------      -------------      -------------
Non-Current liabilities:
  Convertible debentures                                           148,560                  -                  -
                                                             -------------      -------------      -------------
    Total Liabilities                                        $   2,248,312      $   2,663,018      $   1,338,911
                                                             -------------      -------------      -------------

Series B Mandatorily Redeemable Convertible Preferred
  Stock, $0.0004 par value; 550 Shares authorized; 440
  issued and outstanding at September 30, 2001 and
  December 31, 2000 (liquidation preference $481,878)              481,878            347,971                  -
                                                             -------------      -------------      -------------

Stockholders' equity:
  Series A Convertible Preferred stock, $0.0004 par
    value; 35,897 shares authorized; 25,899 issued and
    outstanding at September 30, 2001 and December 31,
    2000; (liquidation preference $776,970)                             11                 11                  -

  Common Stock, $0.0004 par value; 100,000,000
    shares authorized; 23,753,665 and 15,601,143
    issued and outstanding at September 30, 2001 and
    December 31, 2000, respectively                                  9,521              6,260              5,762

    Capital in excess of par value                              31,034,555         29,126,919         26,968,174
    Warrants                                                     3,986,835          2,989,698          1,890,436
    Note receivable from stockholder                                     -                  -            (60,000)
    Deferred stock-based compensation                             (112,532)          (450,129)        (1,532,582)
    Deficit accumulated during the development stage           (22,294,811)       (19,605,664)       (13,048,115)
                                                             -------------      -------------      -------------
      Total stockholders' equity                                12,623,578         12,067,096         14,223,675
                                                             -------------      -------------      -------------
        Total liabilities, mandatorily redeemable
        preferred stock, and stockholders' equity            $  15,353,768      $  15,078,085      $  15,562,586
                                                             =============      =============      =============


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

F-4

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                      CONSOLIDATED STATEMENTS OF OPERATIONS





                                                                                                       April 25, 1990
                                           Nine Months Ended                    Year Ended             (Inception) to
                                             September 30,                      December 31,            September 30,
                                        2001             2000               2000            1999            2001
                                   -------------     -------------     -------------    ------------    -------------
                                       (unaudited)    (unaudited)                                        (unaudited)

                                                                                       
Revenue                            $           -     $           -     $           -    $               $     161,420
Cost and operating expenses:
  Cost of revenue                              -                                   -               -          127,580
  Marketing and sales                    166,224           902,260         1,721,725         922,623        2,810,572
  General and administrative           2,422,746         5,033,771         4,037,509       4,059,310       19,181,255
  Research and development                 1,132           419,357           736,775       1,045,296        4,749,921
                                   -------------     -------------     -------------    ------------    -------------
                                       2,590,102         6,355,388         6,496,009       6,027,229       26,869,328
                                   -------------     -------------     -------------    ------------    -------------
    Loss from operations              (2,590,102)       (6,355,388)       (6,496,009)     (6,027,229)     (26,707,908)
                                   -------------     -------------     -------------    ------------    -------------
Other income (expense):
  Interest, net                          (97,845)            2,197           (59,940)        113,336         (753,908)
  Equity in loss of investees, net             -                 -                 -               -         (512,920)
  Gain on sales of investments                 -                 -                 -               -        5,829,218
  Other, net                                   -            (1,721)                -               -          (56,634)
                                   -------------     -------------     -------------    ------------    -------------
                                         (97,845)              476           (59,940)        113,336        4,505,756
                                   -------------     -------------     -------------    ------------    -------------
    Loss before provision for
      income taxes and
      minority interests              (2,687,947)       (6,354,912)       (6,555,949)     (5,913,893)     (22,202,152)

Provision for income taxes                (1,200)                -            (1,600)         (1,600)        (101,235)
                                   -------------     -------------     -------------    ------------    -------------
Loss before minority interests        (2,689,147)       (6,354,912)       (6,557,549)     (5,915,493)     (22,303,387)

Minority interests in loss of
   consolidated subsidiaries                   -                 -                 -               -            8,575
                                   -------------     -------------     -------------    ------------    -------------
        Net loss                   $  (2,689,147)    $  (6,354,912)    $  (6,557,549)   $ (5,915,493)   $ (22,294,811)
                                   =============     =============     =============    ============    =============
 Series B Preferred Stock
   dividends associated with
   issued warrants and accretions  $    (276,878)                -                 -               -    $    (276,878)
                                   -------------     -------------     -------------    ------------    -------------
Net loss attributable to Common
   Stockholders                    $  (2,966,025)    $  (6,354,912)    $  (6,557,549)   $ (5,915,493)   $ (22,571,690)
                                   =============     =============     =============    ============    =============
Basic and diluted net loss
  per share                               $(0.15)           $(0.44)           $(0.44)         $(0.45)
                                   =============     =============     =============    ============
Weighted average number of shares
   of Common Stock, basic and
   diluted                            20,081,222        14,615,607        14,832,155      13,088,723
                                   =============     =============     =============    ============



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

F-5

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001


                                                                                          
                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at December
 31, 1990, of DBSN
 as restated
 pursuant to the
 merger on
 December 2, 1992             -       -    301,000   $ 120    $ 46,375   $     -     $     -      $      -   $ (219,990) $ (173,495)
Issuance of common
 stock for  professional
 services at $1.01
 to $2.14 per share           -       -    520,000     208      47,542         -           -             -            -      47,750
Issuance of common
 stock for cash
 at $.01 to $1.00
 per share                    -       -    244,500      98     124,507         -           -             -            -     124,605
Stock issue costs
 for the twelve
 months ended
 December 31, 1991            -       -          -       -     (15,774)        -           -             -            -     (15,774)
Net loss for the
 twelve months ended
 December 31, 1991            -       -          -       -           -         -           -             -     (115,339)   (115,339)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1991            -       -  1,065,500     426     202,650         -           -             -     (335,329)   (132,253)
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of common
 stock for cash
 at $.01 to $1.00
 - per share                  -       -  1,317,290     527     538,998         -           -             -            -     539,525
Issuance of common
 stock for
 professional
 services at
 $.01 to $.10
 - per share                  -       -    214,240      86      12,338         -           -             -            -      12,424
Issuance of common
 stock in payment
 of stockholder
 loans: June 1992
 at $.01 per share            -       -    230,000      92       2,208         -           -             -            -       2,300
Net loss for the
 seven months ended
 July 31, 1992                -       -          -       -           -         -           -             -      (90,750)    (90,750)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at July 31, 1992      -       -  2,827,030   1,131     756,194         -           -             -     (426,079)    331,246
- ------------------------------------------------------------------------------------------------------------------------------------
Shares of Fi-Tek IV,
 Inc. from
 August 3, 1989
 (inception) through
 December 2, 1992             -       -    817,540     327     155,450         -           -             -            -     155,777
Issuance of common
 stock for cash at
 $.01 to $3.20 per share      -       -  1,313,926     527     998,088         -           -             -            -     998,615
Issuance of common
 stock for interest
 at $5.00 per share           -       -     10,000       4       4,996         -           -             -            -       5,000
Issuance of common
 stock for JPS
 common stock on
 September 11, 1992
 at $.80 per share            -       -     61,447      24      49,134         -           -             -            -      49,158
Issuance of common
 stock for professional
 services on
 September 11, 1992
 at $.10 per share            -       -      6,679       3         665         -           -             -            -         668





DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          


                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- -----------------------------------------------------------------------------------------------------------------------------------
Issuance of common
 stock in exchange
 for DBSC common
 stock on
 October 9, 1992,
 at $2.00 per share           -       -      6,375       2      12,748         -           -             -            -      12,750
Redemption of 97,450
 common stock
 warrants on
 October 2, 1992, at
 $8.00 per share              -       -          -       -     (19,490)        -           -             -            -     (19,490)
Issuance of common
 stock December 2, 1992,
 at closing of
 acquisition of DBSN
 as a finder's
 fee at $.0004 per
 share                        -       -     25,000      10           -         -           -             -            -          10
Issuance of common
 stock for Axion
 common stock during
 March 1993 at
 $1.60 per share              -       -     50,000      20      79,980         -           -             -            -      80,000
Issuance of common
 stock for DBSC
 common stock on
 July 2, 1993, at
 $1.60 per share              -       -    133,306     53      213,238         -           -             -             -    213,291
Stock issue costs for
 the period from
 August 1, 1992
 through July 31, 1993        -       -          -      -       (6,374)        -           -             -             -     (6,374)
Net loss for the
 twelve months ended
 July 31, 1993                -       -          -      -            -         -           -             -      (755,040)  (755,040)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
July 31, 1993                 -       -  5,251,303  2,101    2,244,629         -           -             -    (1,181,119) 1,065,611
- ------------------------------------------------------------------------------------------------------------------------------------


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

 F-6

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001





                                                                                          


                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at July 31, 1993       -      -  5,251,303  2,101    2,244,629         -           -           -    (1,181,119)   1,065,611
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of common
 stock for cash
 at $4.00 per
 share(August 1993
   through April 1994)         -      -    102,256     41      411,943         -           -           -             -      411,984
Stock issued in
 exchange for 46%
 of JPS stock on
  November 19, 1993            -      -      3,379      1       10,137         -           -           -             -       10,138
Stock issued for
 professional
 services:
 January 28, 1994,
  at $3.60 per share           -      -      5,331      2       19,188         -           -           -              -      19,190
 July 29, 1994,
  at $2.00 per share           -      -      3,833      2        7,663         -           -           -              -       7,665
Stock issued due
 to exercise of
 warrants, at $2.00
 per share (March and
 April 1994)                   -      -      2,500      1        4,999         -           -           -              -       5,000
Stock issued for
 interest on
 July 31, 1994,
 at $2.00 per share            -      -      1,000      -        2,000         -           -           -              -       2,000
Purchase of shares
 of common stock on
 January 28, 1994,
 at $3.20 per share            -      -     (1,563)     -       (5,000)        -           -           -              -      (5,000)
Reacquisition of
 common stock pursuant
 to sale of investment
 in Axion in May 1994,
 at $1.60 per share            -      -    (50,000)      -     (80,000)        -           -           -              -     (80,000)
Net loss for the twelve
 months ended July 31, 1994    -      -          -       -           -         -           -           -        (26,909)    (26,909)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at July 31, 1994       -      -  5,318,039   2,148   2,615,559         -           -           -     (1,208,028)  1,409,679
- ------------------------------------------------------------------------------------------------------------------------------------
Stock issued for services:
  November 30, 1994,
  at $1.88 per share           -      -     10,000       4      18,796         -           -           -              -      18,800
  May 15, 1995,
  at $2.00 per share           -      -     10,724       4      21,443         -           -           -              -      21,447
  July 15, 1995,
  at $1.60 per share           -      -     11,373       5      18,192         -           -           -              -      18,197
Net loss for the
  twelve months ended
  July 31, 1995                -      -          -       -           -         -           -           -     (1,284,558) (1,284,558)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at July 31, 1995       -      -  5,350,136   2,161   2,673,990         -           -           -     (2,492,586)    183,565
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of common
 stock for 1%
 JPS common stock on
 September 21, 1995
 at $1.20 per share            -      -      9,450       4      11,336         -           -           -              -      11,340





DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          


                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity

Issuance of common
 stock for 20%
 Seimac Limited
 common stock on
 December 13, 1995
 at $4.00 per share            -      -    165,519      66     662,010         -           -           -              -     662,076
Issuance of common
 stock for
 professional services
 at $5.60 per share            -      -      2,934       1      16,427         -           -           -              -      16,428
Net loss for the five
 months ended
 December 31, 1995             -      -          -       -           -         -           -           -       (662,877)   (662,877)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
December 31, 1995              -      -  5,528,039   2,232   3,363,763         -           -           -     (3,155,463)    210,532
- ------------------------------------------------------------------------------------------------------------------------------------


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

F-7

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          


                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
December 31, 1995              -      -  5,528,039   2,232   3,363,763         -           -           -     (3,155,463)    210,532
- ------------------------------------------------------------------------------------------------------------------------------------
Warrants issued on
 January 13, 1996,
 to purchase 75,000 shares
 of common stock for
 services rendered at an
 exercise price of $7.30
 per share                     -      -          -       -           -   112,500           -           -              -     112,500
Issuance of common stock
 for cash January 15, 1996,
  at $4.00 per share, less
  noncash issuance cost of
  $63,900                      -      -    200,000      80     736,020         -           -           -              -     736,100
 February 15, 1996, at $5.20
  per share, less noncash
  issuance cost of $19,999     -      -     38,462      15     179,988         -           -           -              -     180,003
Stock issued for services
 January 1 - June 30, 1996,
  at $3.75 per share           -      -     22,743       9      85,277         -           -           -              -      85,286
 August 15, 1996, at $4.80
  per share                    -      -      6,018       2      28,884         -           -           -              -      28,886
 September 21, 1996, at
  $5.60 per share              -      -      4,821       2      26,996         -           -           -              -      26,998
 July 1 - December 31, 1996,
  at $2.00 per share           -      -      7,605       3      15,207         -           -           -              -      15,210
 Placement fee associated
  with January 15 and
  February 15, 1996,
  issuances settled through
  issuance of common stock     -      -     19,821       8      83,891         -           -           -              -      83,899
Net loss for the twelve months
 ended December 31, 1996       -      -          -       -           -         -           -           -     (3,752,583) (3,752,583)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996   -      -  5,827,509   2,351   4,520,026   112,500           -           -     (6,908,046) (2,273,169)
- ------------------------------------------------------------------------------------------------------------------------------------
Stock issued for services
 January 31, 1997, at $1.69
  per share                    -      -      5,088       2       8,586         -           -           -              -       8,588
 February 14, 1997, at $1.75
  per share                    -      -      4,701       2       8,225         -           -           -              -       8,227
 February 28, 1997, at $2.00
  per share                    -      -      7,918       3     15,834          -           -           -              -      15,837
 March 31, 1997, at $1.63
  per share                    -      -        302       -        491          -           -           -              -         491
 April 10, 1997, at $2.00
  per share                    -      -      7,500       3     14,997          -           -           -              -      15,000
 April 30, 1997, at $1.50
  per share                    -      -        332       -        498          -           -           -              -         498
 June 30, 1997, at $1.13
  per share                    -      -     14,578       6     16,394          -           -           -              -      16,400
 July 9, 1997, at $0.75
  per share                    -      -     15,000       6     11,244          -           -           -              -      11,250
Net income for the twelve
 months ended
 December 31, 1997             -      -          -       -          -          -           -           -      3,068,917   3,068,917
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1997             -      -  5,882,928   2,373  4,596,295    112,500           -           -     (3,839,129)    872,039
- ------------------------------------------------------------------------------------------------------------------------------------


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

 F-8

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          


                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
December 31, 1997             -      -   5,882,928   2,373   4,596,295   112,500           -             -   (3,839,129)    872,039
- ------------------------------------------------------------------------------------------------------------------------------------
Common stock issued for
 cash, on April 16, 1998,
 at $2.00 per share           -      -     102,000      41     203,959         -           -             -            -     204,000
Common stock issued upon
 exercise of options, on
 June 11, 1998, at $1.44
 per share                    -      -      12,500       5      17,964         -           -             -            -      17,969
Common stock issued
 (voided) in connection
 with services rendered
 February 12, 1998, at
  $0.53 per share             -      -      26,209      10      13,906         -           -             -            -      13,916
 April 1, 1998, at $3.25
  per share                   -      -      10,000       4      32,496         -           -             -            -      32,500
 May 14, 1998, at $3.75
  per share                   -      -      13,646       6      51,168         -           -             -            -      51,174
 May 14, 1998, at $3.75
  per share                   -      -     (22,743)     (9)    (85,277)        -           -             -            -     (85,286)
Common stock issued for
 cash in August and
 September 1998 at $2.00
 per share net of
 issuance costs of $485,826   -      -   2,800,000   1,120   5,113,054         -           -             -            -   5,114,174
Common stock issued upon
 exercise of options at
 $0.53 per share              -      -      17,202       6       9,128         -           -             -            -       9,134
Fair value of Common Stock
 warrants committed to
 representing stock
 issuance costs               -      -            -      -    (973,000)  973,000           -             -            -           -
Fair value of options
 granted in connection
 with services rendered       -      -            -      -     159,000         -           -             -            -     159,000
Common stock issued for
 exercise of options
 $0.60 per share 10/1/98      -      -       37,500     15      22,485         -           -             -            -      22,500
Common stock returned to
 investees at $2.00 per
 share in October 1998        -      -     (400,000)  (160)   (799,840)        -           -             -            -    (800,000)
Common stock issued upon
 exercise of options $0.531
 per share in October 1998    -      -       94,375     38      50,075         -           -             -            -      50,113
Common stock issued
 representing stock
 issuance costs               -      -        7,500      3      14,997         -           -             -            -      15,000
Net loss for the year
 ended December 31, 1998      -      -            -      -           -         -           -             -   (3,293,493) (3,293,493)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1998            -      -    8,581,117  3,452   8,426,410 1,085,500           -             -   (7,132,622)  2,382,740
- ------------------------------------------------------------------------------------------------------------------------------------


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

 F-9

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001


                                                                                          
                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
December 31, 1998             -      -    8,581,117  3,452   8,426,410 1,085,500           -             -   (7,132,622)  2,382,740
- ------------------------------------------------------------------------------------------------------------------------------------
Common stock issued for
 cash February 1999 at
 $2.50, net of issuance
 costs of $2,104              -      -       50,000     20     122,876         -           -             -            -     122,896
February 1999 at $3.00,
 net of issuance costs
 of $25,246                   -      -      500,000    200   1,474,554         -           -             -            -   1,474,754
April 1999 at $3.00
 per share                    -      -    1,666,667    667   4,999,333         -           -             -            -   5,000,000
Common stock issued upon
 exercise of options
 January, March, August,
 and December 1999
 at $0.53 per share           -      -      195,227     78     103,557         -           -             -            -     103,635
February 1999 at $0.58        -      -       12,625      5       7,368         -           -             -            -       7,373
January and February 1999
 at $0.60                     -      -       26,667     11      15,990         -           -             -            -      16,001
February 1999 at $1.44        -      -       37,500     15      53,891         -           -             -            -      53,906
February and March 1999
 at $1.45                     -      -      200,000     80     289,920         -           -             -            -     290,000
January, February, and
 March 1999 at $1.50          -      -      195,084     78     292,548         -           -             -            -     292,626
January 1999 at $2.80         -      -        8,125      3      22,747         -           -             -            -      22,750
Common stock issued upon
 exercise of warrants
 January 1999 at $0.50
  per share                   -      -      200,000     80      99,920         -           -             -            -     100,000
 January 1999 at $1.44
  per share                   -      -       11,080      4      15,923         -           -             -            -      15,927
 January and February 1999
  at $1.50 per share          -      -       64,380     26     183,251   (86,707)          -             -            -      96,570
 March 1999 at $2.00
  per share                   -      -        7,500      2      24,673    (9,675)          -             -            -      15,000
 February and March 1999
  at $2.10 per share          -      -       33,700     13     111,534   (40,777)          -             -            -      70,770
 January - March 1999 at
  $3.00 per share, net of
  issuance costs of $123,80   -      -    2,452,000    983   7,239,689    (8,475)          -             -            -   7,232,197
 March 1999 at $3.50
  per share net of issuance
  costs of $3,344             -      -       50,000     20     172,035         -           -             -            -     172,055
Expiration of warrants        -      -            -      -      15,730   (15,730)          -             -            -           -
Deferred stock compensation   -      -            -      -   2,490,337         -           -    (2,490,337)           -           -
Options issued in connection
 with services rendered       -      -            -      -     751,497         -           -             -            -     751,497
Amortization of deferred
  stock compensation          -      -            -      -           -         -           -       957,755            -     957,755
Warrants issued in connection
 with services rendered in
 November and December 1999   -      -            -      -           -    22,800           -             -            -      22,800
Issuance of common stock in
 connection with Litigation
 settlement in March 1999
 at $5.00 per share           -      -       63,239     25     324,391         -           -             -            -     324,416
Fair value of Common Stock
 warrants committed to
 representing deferred
 stock issuance costs
 in December 1999             -      -            -      -           -   673,500           -             -            -     673,500
Warrant issued in connection
 with stock issuance costs    -      -            -      -    (270,000)  270,000           -             -            -           -
Note Receivable from
 Stockholder                  -      -            -      -           -         -     (60,000)            -            -     (60,000)
Retirement of Treasury Stock  -      -            -      -           -         -           -             -            -           -
Net loss for the year ended
 December 31, 1999            -      -            -      -           -         -           -             -   (5,915,493) (5,915,493)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1999  -      -   14,354,911  5,762  26,968,174 1,890,436     (60,000)   (1,532,582) (13,048,115) 14,223,675
- ------------------------------------------------------------------------------------------------------------------------------------

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

 F-10

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001


                                                                                          
                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1999            -      -   14,354,911  5,762  26,968,174  1,890,436  (60,000)   (1,532,582)  (13,048,115)  14,223,675
- ------------------------------------------------------------------------------------------------------------------------------------
Common stock issued
 for cash
 January 2000 under
  Employee Stock Purchase
  Plan at $1.83                -     -          490      -         900          -        -             -             -          900
 July 2000 under Employee
  Stock Option Plan at $1.43   -     -        6,961      3       9,951          -        -             -             -        9,954
 June 2000 at $1.00            -     -      166,298     67     166,231          -        -             -             -      166,298
 July 2000 at $.75             -     -      133,333     53      99,946          -        -             -             -      100,000
 September 2000 at $.9863      -     -       84,490     34      83,299          -        -             -             -       83,333
 October 2000 at $.8805        -     -       63,092     25      55,531          -        -             -             -       55,556
Common stock issued
 upon exercise of options
 February 2000 at $2.1875      -     -       15,000      6      32,807          -        -             -             -       32,813
 March 2000 at $.531           -     -       15,000      6       7,959          -        -             -             -        7,965
 March 2000 at $1.45           -     -       50,000     20      72,480          -        -             -             -       72,500
 March 2000 at $1.50           -     -       10,000      4      14,996          -        -             -             -       15,000
 April 2000 at $.5840          -     -        5,500      2       3,210          -        -             -             -        3,212
 June 2000 at $.60             -     -       37,500     15      22,485          -        -             -             -       22,500
 June and August 2000 at
  $.7235                       -     -       10,000      4       7,231          -        -             -             -        7,235
 December 2000 at $.584        -     -        1,375      1         802          -        -             -             -          803

Cash received for common
 stock to be issued            -     -            -      -     600,000          -        -             -             -      600,000

Common stock issued
 upon exercise of warrants
 March 2000 at $1.50           -     -        2,495      1       5,001          -        -             -             -        5,002
 September 2000 at $.70        -     -      125,000     50      87,450          -        -             -             -       87,500
Common stock issued in
 connection with services
 rendered January 2000 at
  $2.2937                      -     -        4,687      2      10,748          -        -             -             -       10,750
 June 2000 at $1.50            -     -       66,667     26      99,974          -        -             -             -      100,000
 September 2000 at $1.25       -     -      200,000     80     249,920          -        -             -             -      250,000
 December 2000 at $0.5625      -     -       65,569     26      36,856          -        -             -             -       36,883
 July 2000 at $2.5875          -     -        3,672      1       9,500          -        -             -             -        9,501

Series A Preferred Shares
 issued January - July
 2000 at $30.00           35,897    14            -      -   1,076,896          -        -             -             -    1,076,910

Series B Preferred
 Shares issued in
 October, 2000 as
 Stock Issuance Costs          -     -            -      -      40,000          -        -             -             -       40,000

Preferred B Warrants           -     -            -      -           -     78,044        -             -             -       78,044

Dividends to Preferred
 B Stockholders                -     -            -      -     (26,016)         -        -             -             -      (26,016)

Stock issuance costs -
 January to December 2000      -     -            -      -    (636,576)         -        -             -             -     (636,576)

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

 F-11

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          


                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- -----------------------------------------------------------------------------------------------------------------------------------

Series A Preferred
 Shares converted
 September 2000
  at $1.6812              (1,666)   (1)     29,728     12        (11)          -         -             -             -            -
Series A Preferred
 Shares converted
 October 2000
  at $1.6812              (1,666)   (1)     29,728     12        (11)          -         -             -             -            -
Series A Preferred
 Shares converted
 November 2000
  at $1.70                (3,333)   (1)     58,817     24        (22)          -         -             -             -            -
Series A Preferred
 Shares converted
 November 2000
 at $1.6438               (3,333)   (1)     60,830     24        (23)          -         -             -             -            -

Options and Warrants
 issued in connection
 with services rendered        -     -           -      -     30,828     693,919         -             -             -      724,747
Warrants issued in
 connection with
 stock issuance costs          -     -           -      -          -     327,299         -             -             -      327,299

Amortization of
 deferred stock
 compensation                  -     -           -      -          -           -         -     1,078,856             -    1,078,856

Cancellation of
 deferred stock
 compensation                  -     -           -      -     (3,597)          -         -         3,597             -            -

Repayment of Note
 Receivable from
 Stockholder                   -     -           -      -          -           -    60,000             -             -       60,000

Net loss for the
 year ended
 December 31, 2000             -     -           -      -          -           -         -             -    (6,557,549)  (6,557,549)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 2000        25,899    11  15,601,143  6,260 29,126,919   2,989,698         -      (450,128)  (19,605,664)  12,067,096
- ------------------------------------------------------------------------------------------------------------------------------------


F-12

DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          

                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 2000        25,899    11  15,601,143  6,260 29,126,919   2,989,698          -     (450,128)   (19,605,664) 12,067,096
- ------------------------------------------------------------------------------------------------------------------------------------
Common stock issued
 for cash
 January 2001 under
  Employee Stock
  Purchase Plan
  at $0.32 (unaudited)         -     -       9,844      4      3,146           -          -            -              -       3,150
 January 2001 at $0.25
  (cash received in
  Dec. 2000) (unaudited)       -     -   2,000,000    800       (800)          -          -            -              -           -
 January 2001 at $0.50
  (cash received in
  Dec. 2000) (unaudited)       -     -     200,000     80        (80)          -          -            -              -           -
 January 2001 at $0.50
  (unaudited)                  -     -     500,000    200    249,800           -          -            -              -     250,000
 January 2001 at $0.3448
  (unaudited)                  -     -     290,000    116     99,884           -          -            -              -     100,000
 March 2001 at $0.44
  (unaudited)                  -     -     568,182    227    249,773           -          -            -              -     250,000
 July 2001 at $0.20
  (unaudited)                  -     -   1,459,458    584    281,640      82,642          -            -              -     364,865
 July 2001 at $0.02
  (unaudited)                  -     -     450,000    180      9,820           -          -            -              -      10,000
 July 2001 at $0.60
  (unaudited)                  -     -     600,000    240    330,195      29,565          -            -              -     360,000
 July 2001 under
  Employee Stock
  Purchase Plan
  at $0.36 (unaudited)         -     -      12,083      5      4,345           -          -            -              -       4,350
 August 2001 at $0.47
  (unaudited)                  -     -     478,722    191     197,529     27,280          -            -              -     225,000
 August 2001 at $0.50
  (unaudited)                  -     -     500,000    200     162,245     87,555          -            -              -     250,000
 August 2001 at $0.69
  (unaudited)                  -     -      94,203     38      59,614      5,348          -            -              -      65,000

Common stock issued
 upon exercise of
 options March 2001
 at $0.53 (unaudited)          -     -     118,875     48      64,955          -          -            -              -      65,002

Cash received for stock
 issued in fiscal 2000
 (unaudited)                   -     -           -      -       3,207          -          -            -              -       3,207

Warrants issued in
 connection with services
 rendered by third parties
 (unaudited)                   -     -           -      -           -    351,658          -            -              -     351,658

Common stock issued in
 connection with services
 rendered by third parties
 (unaudited)                   -     -     821,469    329     431,671          -          -            -              -     432,000

Common stock issued in
 connection with services
 rendered by related parties
 (unaudited)                   -     -      49,686     20      27,980          -          -            -              -      28,000

Warrants issued in
 connection with stock
 issuance costs (unaudited)    -     -           -      -     (83,509)    83,509          -            -              -           -





DBS Industries, Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders' Equity
For the period from April 25, 1990 (inception) to September 30, 2001




                                                                                          

                                                                                                              Deficit
                         Preferred Stock   Common Stock                             Note                    Accumulated    Total
                         ---------------   --------------   Capital in            Receivable    Deferred    During the     Stock-
                                    Par              Par    Excess of               From      Stock-Based   Development    holders'
                          Shares   Value   Shares   Value   Par Value   Warrants Stockholder  Compensation     Stage       Equity
- ------------------------------------------------------------------------------------------------------------------------------------

Amortization of
 deferred stock
 compensation (unaudited)      -     -           -      -          -           -          -      337,596              -     337,596

Stock issuance costs -
 January to September 2001
 (unaudited)                   -     -           -      -    (88,200)          -          -            -              -     (88,200)

Beneficial conversion
 feature on Convertible
 Debentures (unaudited)        -     -           -      -    222,816           -          -            -              -     222,816

Warrants issued in
 connection with
 Debentures (unaudited)        -     -           -      -          -     134,581          -            -              -     134,581

Dividend relating to
 the issuance of warrants
 to Series B Preferred
 Stockholders (unaudited)      -     -           -      -   (195,000)    195,000          -            -              -           -

Cumulative dividends and
 penalties relating to
 Series B Preferred Stock
 (unaudited)                   -     -           -      -   (123,395)          -          -            -              -    (123,395)

Net loss for the nine
 months ended
 September 30, 2001
 (unaudited)                   -     -           -      -          -           -          -            -     (2,689,147) (2,689,147)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at
 September 30, 2001
 (unaudited)              25,899    11  23,753,665  9,521 31,034,555   3,986,835          -     (112,532)   (22,294,811) 12,623,578
- ------------------------------------------------------------------------------------------------------------------------------------


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

F-13

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)




                                                                                                                    April 25, 1990
                                                            Nine Months Ended                 Year Ended             (Inception) to
                                                               September 30,                  December 31,           September 30,
                                                           2001          2000           2000             1999              2001
                                                      ------------   ------------   ------------    -------------    -------------
                                                       (unaudited)    (unaudited)                                    (unaudited)
                                                                                                   
Cash flows from operating activities
  Net loss                                            $ (2,689,147)  $ (3,554,762)  $ (6,557,549)   $  (5,915,493)   $ (22,294,811)
  Adjustments to reconcile net loss to
   net cash used in operating activities:
    Depreciation and amortization                            7,110          9,427         16,866           15,719          470,950
    Minority interest's share of net loss                        -              -              -                -           (8,575)
    Noncash charges                                        460,000        (60,000)       673,500                -        2,218,045
    Amortization of deferred stock-based
     compensation                                          337,596        494,558      1,078,857          957,755        2,374,208
    Issuance of options and warrants for
     services rendered                                     351,658        470,700      1,021,218          774,298        2,147,174
    Issuance of common stock in connection
     with litigation settlement                                  -              -              -          324,391          324,391
    Equity in loss of investees, net                             -              -              -                -          529,972
    Loss (gain) on sale of investments                        (125)             -              -                -       (5,829,343)
    Allowance for losses on advances                             -              -              -                -          216,932
    Common stock issued as payment for
     interest                                                    -              -              -                -            7,000
    Decrease (increase) in accounts
     receivable and other assets                           (30,627)        45,463         57,060          (43,301)         (68,801)
    Increase (decrease) in accounts
     payable and accrued liabilities                      (618,266)     1,164,998      1,324,107          204,675        1,315,756
    Increase in customer advances                                -              -              -                -          400,000
                                                      ------------   ------------   ------------    -------------    -------------
      Net cash used in operating activities             (2,181,801)    (1,429,616)    (2,385,941)      (3,681,956)     (18,197,102)
                                                      ------------   ------------   ------------    -------------    -------------
Cash flows from investing activities
  Proceeds from sale of investment                           2,546              -              -               -         1,102,486
  Proceeds from Loral settlement                                 -              -              -               -         3,573,677
  Purchase of furniture and equipment                       (6,698)        (2,704)             -         (34,394)         (152,139)
  Satellite construction costs                                   -       (125,644)      (157,034)    (10,800,790)      (12,229,907)
  Organization costs                                             -              -              -               -           (28,526)
  Repayment (issuance) of note receivable
    from stockholder                                             -              -         60,000         (60,000)          (31,187)
  Purchase of interest in Continental                            -              -              -               -        (2,292,409)
  Investments, license acquisition costs
    and other                                             (500,723)             -            482      (1,518,081)       (3,227,048)
  Net assets of purchased subsidiaries                           -              -              -               -          (147,500)
  Cash transferred from Fi-Tek IV, Inc.
    pursuant to the merger and reorganization                    -              -              -               -           156,648
  Cash of divested subsidiary                                    -              -              -               -              (277)
  Purchase of patents                                            -              -              -               -           (18,251)
  Proceeds from repayment of advances to
    affiliate                                                    -              -              -               -           152,500
  Restricted cash on credit line                                 -              -              -               -           300,000
                                                      ------------   ------------   ------------    -------------    -------------
     Net cash used in investing activities                (504,876)      (128,348)       (96,552)     (12,413,265)     (12,841,933)
                                                      ------------   ------------   ------------    -------------    -------------
Cash flows from financing activities
  Repayment of borrowing under credit line                       -              -              -                -         (300,000)
  Issuance of debentures                                   500,000              -              -                -        5,317,501
  Issuance of Common and Preferred Stock                 1,967,042      1,410,395      3,225,442       15,240,555       28,583,781
  Redemption of common stock warrants                            -              -              -                -          (19,490)
  Stock issuance costs                                     (88,200)      (103,307)      (636,575)        (154,100)      (1,378,611)
  Purchase of shares                                             -              -              -                -           (5,000)
  Issuance (Payment) of debentures                               -              -              -                -       (1,168,445)
  Proceeds from stockholders' loans                         55,000              -              -                -          497,750
  Payment of stockholders' loans                                 -              -              -                -         (351,967)
                                                      ------------   ------------   ------------    -------------    -------------
     Net cash provided by financing activities           2,433,842      1,307,088      2,588,867       15,086,455       31,175,519
                                                      ------------   ------------   ------------    -------------    -------------
Net increase (decrease) in cash                           (252,835)      (250,876)       106,374       (1,008,766)         136,484
Cash and cash equivalents, beginning of period             389,319        282,945        282,945        1,291,711                -
                                                      ------------   ------------   ------------    -------------    -------------
Cash and cash equivalents, end of period              $    136,484   $     32,069   $    389,319    $     282,945    $     136,484
                                                      ============   ============   ============    =============    =============



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


F-14

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


1.   Organization and Basis of Presentation

     These  consolidated  financial  statements  include  the  accounts  of  DBS
     Industries, Inc. (the "Company"), and its wholly-owned subsidiaries, Global
     Energy Metering Service,  Inc. ("GEMS"),  and NewStar Limited  ("NewStar").
     Intercompany   transactions   and   balances   have  been   eliminated   in
     consolidation.

     The  Company was  organized  as a Delaware  corporation  on August 3, 1989.
     Since  inception  the  Company  has  been  in the  development  stage.  The
     Company's current business plan is to develop a data communication  service
     using a constellation of low earth orbit  satellites and the Internet.  The
     Company's financial statements have been prepared assuming the Company will
     continue  as a going  concern.  Since  inception,  the  Company has devoted
     substantially  all of its efforts to developing  its business.  The Company
     has  therefore  incurred  substantial  losses and negative  cash flows from
     operating   activities  as  reflected  in  these   consolidated   financial
     statements.  Accordingly,  the Company has relied  primarily upon obtaining
     equity  capital and debt financing to support its  operations.  The Company
     does  not  expect  revenue  to  exceed  costs  and  expenses  in 2001  and,
     accordingly,  will  continue to incur losses and  negative  cash flows from
     operating  activities.  To address financing needs, the Company is pursuing
     various financing alternatives. These circumstances raise substantial doubt
     about the Company's ability to continue as a going concern. These financial
     statements  do not  reflect  any  adjustments  that might  result  from the
     outcome of this uncertainty.

     During fiscal 2000, the Company raised  approximately $2.5 million,  net of
     stock issuance costs,  from warrant  exercises and sale of shares of common
     and preferred stock. However, the Company will need substantial  additional
     capital,  at least  $120  million,  to  construct  its  proposed  satellite
     constellation. Such financing is likely to result in a significant dilution
     in the equity  interests of the current  stockholders.  The construction of
     the first two of the six  planned  satellites  was  required to commence by
     April 1999 pursuant to the terms of the Federal  Communications  Commission
     (FCC) license granted to E-SAT,  Inc.  ("E-SAT").  The Company notified the
     FCC that it has achieved  this  milestone by entering  into a  construction
     contract on March 31, 1999.

     GEMS is a Delaware  corporation  in the  development  stage  whose  primary
     activity has been the development of satellite and radio systems for use in
     automating  the  control  and  distribution  of gas and  electric  power by
     utility companies. GEMS had no significant activity during fiscal 2000.

     In January  1998,  the Company  created  NewStar  Limited,  a  wholly-owned
     subsidiary  organized  under the Laws of the  Republic of Bermuda to market
     and sell its service to international customers.

     The Company's  investments in E-SAT,  in which the Company has an ownership
     interest of 80.1%, are accounted for using the equity method. The Company's
     interest in Seimac Limited was disposed of during 1998.

F-15

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


2.   Summary of Significant Accounting Policies

     Hereafter,  unless  otherwise  specified,  all  references to the "Company"
     include DBS Industries, Inc. and its wholly-owned subsidiaries.

     Use of estimates

     The  preparation  of financial  statements  in  conformity  with  generally
     accepted  accounting  principles in the United  States of America  requires
     management  to make  estimates  and  assumptions  that affect the  reported
     amounts of assets and liabilities and disclosures of contingent  assets and
     liabilities  at the  date of the  financial  statements  and  the  reported
     amounts  of  revenues  and  expenses  during  the  reporting  period.  Such
     estimates include the  recoverability of satellite  construction  costs and
     the investment in E-SAT. Actual results could differ from those estimates.

     Cash equivalents

     The Company considers all money market  instruments and other highly liquid
     investments  with  original  maturities  of three months or less to be cash
     equivalents.

     Depreciation

     Furniture and equipment are depreciated  over the estimated useful lives of
     the assets ranging from five to seven years using the straight-line  method
     of  depreciation.  When  assets  are  disposed  of,  the  related  cost and
     accumulated  depreciation are removed from the books and the resulting gain
     or loss is recognized in the year of disposal.

     Satellite construction costs

     Satellite  construction  costs will be depreciated over the useful economic
     lives of the satellites once they enter into service.

     The Company adopted Statement of Financial  Accounting  Standards  ("SFAS")
     No. 121,  Accounting  for  Impairment of Long-Lived  Assets and  Long-Lived
     Assets to be Disposed of. The Company reviews satellite  construction costs
     and other  long-lived  assets for impairment  whenever events or changes in
     circumstances  indicate  that the  carrying  amount  of an asset may not be
     recoverable. The amount of the impairment loss, if any, would be calculated
     based on the excess of the  carrying  amount of the assets  over their fair
     market value.

F-16

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)

     Goodwill

     Goodwill  is  amortized  using the  straight-line  method  over five years.
     Amortization  expense  charged  to  operations  for the nine  months  ended
     September 30, 2001 and 2000 was $0 and $1,047,  respectively.  Amortization
     expense  charged to  operations  for the years ended  December 31, 2000 and
     1999 was $1,047 and $2,515, respectively.

     Income taxes

     Income taxes are accounted for in  accordance  with  Statement of Financial
     Accounting  Standards ("SFAS") No. 109,  Accounting for Income Taxes. Under
     SFAS No. 109,  deferred  income tax  liabilities  and assets are determined
     based on the  difference  between the financial  reporting  amounts and tax
     bases of assets and  liabilities  that will result in taxable or deductible
     amounts in the future. Such amounts are based on enacted tax laws and rates
     in effect for the years in which the  differences  are  expected  to affect
     taxable income, net operating loss and tax credit carryforwards.  Valuation
     allowances are established  when necessary to reduce deferred tax assets to
     the amounts expected to be realized.  Income tax expense is the tax payable
     for the period and the change  during the period in deferred tax assets and
     liabilities.

     Stock-based compensation

     The Company accounts for stock-based  employee  compensation  agreements in
     accordance  with the  provisions  of  Accounting  Principles  Board Opinion
     No.25,  Accounting  for Stock Issued to Employees (APB No. 25) and complies
     with  the  disclosure  provisions  of  Statement  of  Financial  Accounting
     Standards No. 123,  Accounting  for  Stock-Based  Compensation  (SFAS 123).
     Under APB No. 25, compensation expense is based on the difference,  if any,
     between the fair value of the Company's stock and the exercise price of the
     option on the measurement date, which is typically the date of grant.

     In March of 2000, the Financial  Accounting Standards Board ("FASB") issued
     FIN 44, Accounting for Certain  Transactions  Involving Stock Compensation,
     an  interpretation  of APB No.25.  FIN 44 was effective  July 1, 2000.  The
     implementation  of FIN 44 did not have a material  impact on the  Company's
     financial statements.

     The  Company  accounts  for  options  granted to  non-employees  under SFAS
     No.123. Under SFAS No. 123, options are recorded at their fair value on the
     measurement date, which is typically the date of grant.

     Net loss per share

     Basic earnings per share is computed  based on the weighted  average number
     of common shares outstanding and excludes any potential  dilution;  diluted
     earnings per share reflects diluted effects of all outstanding Common Stock
     equivalents.  Options and warrants are excluded from the EPS calculation in
     loss years due to their  antidilutive  effect.  Diluted  net loss per share
     does not include the effect of the following potential common shares:

F-17

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)





                                       Nine Months Ended Spetember 30,      Year Ended December 31,
                                           2001              2000              2000         1999

                                                                            
       Shares issuable pursuant
        to options and warrants         14,134,688        6,666,737         8,103,582     6,150,994



     Recently issued accounting pronouncements

     In July 2001, the FASB issued SFAS No. 141 Business  Combinations  and SFAS
     No. 142 Goodwill and Other Intangible Assets SFAS No. 141 requires business
     combinations  initiated  after June 30, 2001 to be accounted  for using the
     purchase  method of  accounting,  and broadens  the criteria for  recording
     intangible assets separate from goodwill. Recorded goodwill and intangibles
     will be  evaluated  against  this new  criteria  and may  result in certain
     intangibles  being  subsumed  into  goodwill,  or  alternatively,   amounts
     initially recorded as goodwill may be separately  identified and recognized
     apart from  goodwill.  SFAS No. 142 requires  the use of a  nonamortization
     approach to account for purchased goodwill and certain intangibles. Under a
     nonamortization  approach,  goodwill  and certain  intangibles  will not be
     amortized  into  results  of  operations,  but  instead  would be  reviewed
     annually  for  impairment  and  written  down and  charged  to  results  of
     operations  only in the periods in which the recorded value of goodwill and
     certain  intangibles  is more than its fair value.  The  provisions of each
     statement,  which apply to goodwill and intangible assets acquired prior to
     June 30,  2001,  will be  adopted by the  Company  on January 1, 2002.  The
     Company does not expect the  adoption of these  accounting  standards  will
     have a significant impact on its consolidated  financial position,  results
     of operations or cash flows.

     In  October  2001,  the  FASB  issued  SFAS  No.  144,  Accounting  for the
     Impairment or Disposal of Long-Lived  Assets.  SFAS No. 144 supersedes SFAS
     No.  121,  Accounting  for the  Impairment  of  Long-Lived  Assets  and for
     Long-Lived  Assets to Be Disposed Of and applies to all  long-lived  assets
     (including  discontinued  operations) and  consequently  amends  Accounting
     Principles Board Opinion No. 30 (APB 30), Reporting Results of Operations -
     Reporting the Effects of Disposal of a Segment of a Business.

     SFAS No. 144 develops one accounting  model (based on the model in SFAS No.
     121) for  long-lived  assets that are to be disposed of by sale, as well as
     addresses the principal  implementation  issues. SFAS No. 144 requires that
     long-lived  assets  that are to be  disposed  of by sale be measured at the
     lower of book  value or fair  value  less  cost to sell.  That  requirement
     eliminates APB 30's requirement that discontinued operations be measured at
     net  realizable  value  or  that  entities   include  under   "discontinued
     operations" in the financial  statements  amounts for operating losses that

F-18

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     have not yet  occurred.  Additionally,  SFAS No. 144  expands  the scope of
     discontinued  operations  to  include  all  components  of an  entity  with
     operations  that (1) can be  distinguished  from the rest of the entity and
     (2) will be  eliminated  from the  ongoing  operations  of the  entity in a
     disposal  transaction.  SFAS No. 144 is effective for financial  statements
     issued for fiscal years  beginning  after December 15, 2001. The Company is
     in the process of evaluating the potential  impact the adoption of SFAS No.
     144 will have on its consolidated financial position, results of operations
     or cash flows.

     Reclassifications

     Certain  prior period  balances  have been  reclassified  to conform to the
     current year's presentation.

     Segment reporting

     We have determined that we have a single  reportable  operating  segment as
     defined by SFAS No. 131,  Disclosures  about  Segments of an Enterprise and
     Related Information.

     Comprehensive income

     The  Company  had no other  comprehensive  income  or loss for any  periods
     presented.

3.   Investments And License Acquisition Costs

     In October 1994,  the Company and EchoStar  formed E-SAT for the purpose of
     filing  with the FCC for a license to operate a low earth  orbit  satellite
     system. E-SAT filed with the FCC on November 16, 1994. The Company holds an
     80.1% interest in E-SAT.  The Company's total  investments in, and advances
     to,  E-SAT as of December  31, 2000 and 1999 were  $851,490 for both years.
     The  investment  is accounted  for using the equity  method.  The Company's
     equity in losses of E-SAT for the years  ended  December  31, 2000 and 1999
     were $0.

     On March 31, 1998, the Federal  Communications  Commission approved E-SAT's
     application for a low earth orbit satellite  license.  E-SAT is required to
     meet  certain  milestones  and other  covenants  in order to  maintain  its
     license. On April 8, 1999, the Company notified the FCC that it had entered
     into a  construction  contract  for the first two  satellites  of the E-SAT
     system on March 31, 1999.

     On July 30, 1999, the Company entered into an agreement with EchoStar under
     which it will receive 60.1% of E-SAT's shares from EchoStar in exchange for
     consideration,  including  the  grant  of  rights  to  use up to 20% of the
     satellite  capacity of the E-SAT  system by  EchoStar.  As a result of this
     transaction,  which was subsequently approved by the Federal Communications
     Commission,  the Company now owns 80.1% of the E-SAT shares.  In connection
     with the  negotiations of the share purchase  agreement with EchoStar,  the
     Company paid $1,517,187 to a consultant  during 1999 and  capitalized  such
     costs in the E-SAT investment account.

F-19

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


4.   Satellite Construction Costs

     During  the   construction  of  its  satellite   system,   the  Company  is
     capitalizing all design,  engineering,  launch and construction costs. Such
     costs amounted to approximately $12.2 million as of September 30, 2001. The
     Company reviews  capitalized  satellite  construction and FCC license costs
     for impairment  whenever events or changes in  circumstances  indicate that
     their carrying amounts may not be recoverable.  Lack of receipt of adequate
     financing to build and prepare to launch two LEO satellites sufficiently in
     advance of the required FCC launch date in September  2002 may represent an
     impairment event and result in the write down of such capitalized  costs to
     their recoverable value.

     On December 15, 1998, the Company and Alcatel Space Industries  ("Alcatel")
     entered into a Memorandum of  Understanding  and  authorization  to proceed
     ("MOU")  pursuant to which Alcatel would become the General  Contractor for
     the design,  construction and launch services for the Company's planned low
     earth orbit  satellites.  Upon  signing of the MOU,  the Company  made a $1
     million  advance  payment to Alcatel.  In January and  February  1999,  the
     Company made additional payments to Alcatel totaling $1 million.

     On March 31, 1999, the Company  signed  construction  and launch  contracts
     with  Surrey  Satellite   Technology   Limited   ("Surrey")  and  Eurockot,
     respectively,  and made advance  payments of $7.8 million in April 1999 and
     $2.0 million in July 1999. Total payments under these cancelable  contracts
     will amount to approximately $47 million. In July 1999, the Company, Surrey
     and Eurockot  reached  agreements  under which $3.2 million of the required
     milestone  payments due in July 1999 totaling $4.8 million were deferred to
     yet to be agreed upon dates.

     On October 8, 1999,  the  Company  signed a contract  with  Alcatel for the
     final  design,  construction  and delivery to the launch site of six Little
     LEO satellites. This agreement also includes the final design, construction
     and  delivery of the ground  infrastructure,  including  the gateway  earth
     station,  mission center,  satellite control center,  ground communications
     network and  ground-based  transceivers to be installed into devices,  like
     utility meters.  Alcatel is also responsible for providing in-orbit testing
     of the NewStar System.  The total contract price for the end-to-end  system
     is $88.5  million.  Either party has the right to terminate  this agreement
     under certain  circumstances.  The Company paid $2 million in  construction
     payments to Alcatel,  pursuant to which Alcatel  completed the  preliminary
     engineering  design review for the Company's system,  including the payload
     design and designs for the gateway earth  station and tracking  facilities,
     as well as the satellite orbital analysis and  communications  link margins
     to and from space. The agreement with Alcatel required a payment at the end
     of 1999 of  approximately  $9.1  million in cash and the  equivalent  of $5
     million in Common Stock. This payment was necessary for Alcatel to continue
     work and to  trigger  an  effective  date for our full  system  development
     schedule.  As of September  30, 2001,  this payment has not been made,  and
     Alcatel  therefore  has the  right to  consider  this  contract  void as to
     further work, and that the contract is therefore not currently in effect.

F-20

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


5.   Customer Advances

     The  Company's  wholly-owned  subsidiary,  GEMS,  is party to a contract to
     deliver  10,000  satellite  radio  units.  The  purchase  order is for $1.2
     million and under the terms of the  purchase  order,  GEMS would  receive a
     total of $500,000 in advance  payments  on the  contract,  based on certain
     milestone  achievements.  As of December 31, 1998,  this purchase order had
     been  suspended by both parties when the Argos System  became  unavailable.
     The  $400,000  in  milestone  payments  received  is  reported  as customer
     advances on the accompanying  consolidated  balance sheets. These milestone
     payments could be subject to refund in whole or in part.

6.   Convertible Debentures

     On August 31, 2001, the Company sold to an accredited investor an aggregate
     of $500,000 principal amount of convertible debentures due August 31, 2006,
     together with warrants to purchase up to an aggregate of 250,000  shares of
     Common  Stock of the Company at an exercise  price of $1.06 per share.  The
     Company shall accrue simple  interest on the $500,000 at the rate of 6% per
     annum. As of September 30, 2001, the Company has accrued $2,500 in interest
     expense  relating to these  debentures.  The principal and accrued interest
     are convertible  into shares of Common Stock of the Company at the lower of
     (i) a fixed conversion price equal to $0.98 (maximum  conversion  price) or
     (ii) a variable  conversion  price equal to 85% of the market price, but in
     no event lower than $0.21 per share (minimum conversion price).

     Emerging   Issues  Task  Force  (EITF)  Issue  No.  98-5,   Accounting  for
     Convertible  Securities with Beneficial Conversion Features or Contingently
     Adjustable  Conversion  Ratios  (EITF  98-5) as  clarified  by EITF  00-27,
     Application of Issue No. 98-5 to Certain Convertible Instruments,  requires
     the  Company to compute  the  Beneficial  Conversion  Feature  (BCF) of the
     convertible debt. Therefore a BCF of approximately $223,000 was recorded as
     debt discount and is amortized as interest  expense over the five-year life
     of the debenture. Additionally, the Company estimated the fair value of the
     warrant,  using the  Black-Scholes  model,  at  approximately  $134,000 and
     recorded it as a debt discount. This amount will also be amortized over the
     five-year life of the debenture.  As of September 30, 2001, the Company has
     recorded   approximately   $6,000  as  interest  expense  relating  to  the
     amortization of the value of the warrants and BCF.

F-21

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


7.   Commitments

     Operating leases

     The Company and its wholly-owned  subsidiaries lease their facilities under
     noncancelable  operating  leases which run  concurrently and expire in July
     2003. Minimum future rental payments under the leases are as follows:

            Year Ending December 31,

                      2001                  $ 148,234
                      2002                    148,234
                      2003                     86,470
                                            ---------
                                            $ 382,938

     Total rent expense was $226,268 and  $150,084 for the years ended  December
     31, 2000 and 1999, respectively.

     Other

     Refer to Note 4 for certain contract commitments.

8.   Stockholders' Equity

     Preferred Stock

     The Company's  Certificate of Incorporation,  as amended in September 2001,
     authorizes the issuance of 10,000,000  shares of preferred stock with a par
     value of  $0.0004  per  share.  The Board of  Directors  of the  Company is
     authorized to issue preferred stock from time to time in series.  The Board
     is further  authorized to establish  such series,  to fix and determine the
     variations  in the relative  rights and  preferences,  and to allow for the
     conversion of preferred stock into Common Stock.

     Common Stock

     The Company's  Certificate of Incorporation,  as amended in September 2001,
     authorizes  the issuance of  100,000,000  shares of Common Stock with a par
     value of $0.0004 per share.  Each record holder of Common Stock is entitled
     to one vote for each share held on all matters  properly  submitted  to the
     stockholders  for  their  vote.  Cumulative  voting  for  the  election  of
     directors is not permitted by the Certificate of Incorporation.

F-22

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


Equity Transactions with Non-Employees

     Preferred Stock Transactions

     During fiscal 2000,  the Company sold to accredited  investors an aggregate
     of 35,897  shares of its Series A  Convertible  Preferred  Stock at $30 per
     share,  for an aggregate  placement of $1,076,910.  The shares of preferred
     stock have a liquidation  preference of $30.00 per share and were initially
     convertible,  at the option of the holder, into ten shares of Common Stock,
     or at a rate of $3.00 per  common  share.  Per the  conversion  terms,  the
     conversion rate was adjusted to a range between $1.6438 and $1.8625,  based
     upon the 5-day average  closing  price of the Company's  Common Stock three
     months after the shares were issued, because the Company's Common Stock was
     trading below $3.00 per share. Commissions were paid to one placement agent
     in the aggregate amount of approximately  $7,000, plus a warrant was issued
     in July 2000 to the  placement  agent to purchase  57,586  shares of Common
     Stock at the exercise  price of $3.00 per share.  As of September 30, 2001,
     25,899  shares of Series A Preferred  Shares remain  outstanding.  Accreted
     dividends totaled $60,970 based on a 5% dividend rate per annum.

     On October 6, 2000, the Company received from accredited investors proceeds
     of  $400,000  from the sale in a  private  placement  of (1) 400  shares of
     Series B  Convertible  Preferred  Stock,  (2)  warrants to purchase  83,660
     shares of Common  Stock with an exercise  price of $1.052 per share and (3)
     warrants to purchase  83,660 shares of Common Stock with an exercise  price
     of $1.434 per share.  During the first 180 days following  October 6, 2000,
     the Series B Preferred  Stock could not be  converted;  and the Company had
     the right to redeem these shares if the Company  repaid the purchase  price
     plus an additional  5-7% depending on repayment  date,  plus dividends at a
     rate of 10% per annum. After 180 days following October 6, 2000, the Series
     B Preferred  Stock are  convertible  into Common Stock at the lesser of (1)
     approximately  $0.96 per share  which was the closing bid price at the time
     of the purchase or (2) 80% of the average of the three  lowest  closing bid
     prices of the  Common  Stock for the  20-day  trading  period  prior to the
     conversion date. The Company also has the obligation to register the Common
     Stock underlying the warrants and, after 180 days,  Common Stock underlying
     any  redeemed  Series B Preferred  Stock.  For this  transaction,  an agent
     received a fee of 40 shares of Series B  Preferred  Stock and  warrants  to
     purchase  120,000  shares of Common  Stock of the Company  with an exercise
     price of $1.052 per share. As of September 30, 2001, 440 shares of Series B
     Preferred Shares remain  outstanding.  Accreted  dividends  totaled $43,878
     based on a 10% dividend rate per annum.

     On June 26, 2001, the Company's Series B preferred  stockholders  agreed to
     modify their preferred stock agreement with the Company. As a result of the
     modification,  the Company's  requirement to file a registration  statement
     for the  Series B equity was  delayed  four  months to August 4, 2001.  The
     Company has not filed such registration  statement as of September 30, 2001
     and  therefore  has  recorded  accretions  of 5%  monthly  of the  Series B
     Preferred Stock's liquidation amount of $400,000.  These accretions totaled
     $38,000 in the quarter ended September 30, 2001.

F-23

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     The  preferred  stockholders  have the right to require  redemption  of the
     Series B Preferred Stock amounts,  including accretions, 90 days subsequent
     to  August  4, 2001 in the event  that the  registration  statement  is not
     declared effective at that time.

     In conjunction  with this  modification,  the Company agreed to reprice the
     existing  287,322  warrants  issued  on  October  6,  2000 to the  Series B
     preferred  stockholders  ranging in price from  $1.0126 to $1.1342 to $0.17
     per share.  In  addition,  the  Company  issued to the  Series B  preferred
     stockholders  warrants to purchase  500,000 shares of the Company's  Common
     Stock at an exercise  price of $0.17 per share.  The fair value of $195,000
     of such warrants was  calculated  using the  Black-Scholes  option  pricing
     model with the following variables:  exercise price of $0.17, closing stock
     price on June 26, 2001 of $0.44, life of warrants of 3 years, volatility of
     150% and risk free  interest  rate of 5.5%.  The value of such warrants was
     deemed to be  analogous  to a dividend  to the  preferred  stockholders  as
     prescribed under the provisions of EITF 98-5 and was recognized at the date
     of issuance as the warrants were immediately exercisable.

     Common Stock Transactions

     In February 1999, the Company issued (a) 500,000 units each consisting of a
     share of  Common  Stock at a price of $3.00  per  share  and a  warrant  to
     purchase a share of Common  Stock at an  exercise  price of $4.00,  and (b)
     50,000 units  consisting of a share of Common Stock at a price of $2.50 per
     share and a warrant  to  purchase  a share of Common  Stock at an  exercise
     price of $3.50.  Sale of these  units  resulted  in gross  proceeds  to the
     Company of  approximately  $1.6 million.  In connection with this offering,
     the Company  granted  warrants to purchase  75,000  shares of the Company's
     Common Stock at an exercise price of $3.75.  Such grant  represented  stock
     issuance costs and therefore, its fair value of $270,000 was recorded as an
     offset against the proceeds of the offering.

     In March 1999, the Company received proceeds of approximately  $7.5 million
     from the  exercise  of  warrants  to  purchase  2.5  million  shares of the
     Company's Common Stock.

     During April 1999,  Surrey and Eurockot  purchased  1,666,667 shares of the
     Company's Common Stock for a total $5 million in cash.

     During 1999, the Company granted  options and warrants to purchase  347,273
     shares of the Company's  Common Stock at exercise prices ranging from $0.79
     to $2.75 to several service  providers.  The fair value of such options and
     warrants,  which  amounted to  approximately  $774,000,  was recorded as an
     expense  during 1999.  The following  variables  were used to determine the
     fair  value of such  instruments  under the  Black-Scholes  option  pricing
     model: volatility of 100%, expected life of 10 years for options and 2 to 3
     years for  warrants,  risk free interest of 5% to 6% and  underlying  stock
     prices equal to fair market value at the time of grant.

F-24

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     In December 1999, the Company granted  warrants to purchase  500,000 shares
     of the Company's  Common Stock at an exercise price of $2.81 per share to a
     financial  institution  as  consideration  for its  efforts  to help  raise
     capital. The fair value of such warrants of $674,000 was recorded as a long
     term asset and will be offset against proceeds once they are received.  The
     fair value of the  warrants  was  estimated  on the date of grant using the
     Black-Scholes  model with  volatility  of 100%,  expected  life of 3 years,
     risk-free  interest rate of 5% and fair market value of the Common Stock of
     $2.25 per share.

     During 1999, the Company received proceeds of $598,526 from the exercise of
     options to purchase  425,084  shares of the  Company's  Common  Stock,  and
     proceeds of  $320,768  from the  exercise  of warrants to purchase  324,160
     shares of the Company's Common Stock.

     On June 2, 2000,  the Company  entered  into an agreement to sell shares of
     its Common Stock, at the Company's  option, to Torneaux Ltd., a corporation
     organized in the Bahamas,  an  accredited  investor.  The Company  issued a
     Warrant to purchase 250,000 shares of its Common Stock at an exercise price
     of $1.01 per share as a finder's  fee.  In  September  2000,  warrants  for
     125,000 shares of Common Stock were exercised at the reduced price of $0.70
     per share and a new  warrant to purchase an  additional  125,000  shares of
     Common  Stock at an exercise  price of $1.1875  per share was  issued.  The
     transaction  was exempt from  registration in reliance upon Section 4(2) of
     the  Securities  Act. In September  2000, the Company sold 84,490 shares of
     Common Stock to Torneaux Ltd. in accordance  with the agreement,  resulting
     in gross  proceeds  to the  Company  of  $83,333  and  issued a warrant  to
     purchase  42,245 shares of Common Stock at an exercise price of $1.1342 per
     share.  In October 2000,  the Company sold 63,092 shares of Common Stock to
     Torneaux Ltd. in accordance with the agreement, resulting in gross proceeds
     to the Company of $55,556 and issued a warrant to purchase 31,546 shares of
     Common Stock at an exercise price of $1.0126 per share.

     On June 2, 2000,  the Company sold an  aggregate  of 166,298  shares of its
     Common Stock to three  accredited  investors.  The stock was sold for $1.00
     per share  resulting  in gross  proceeds  to the  Company  of  $166,298.  A
     finder's fee of  approximately  $11,641 was paid in  connection  with these
     transactions. The offers and sales during the three month period ended June
     30,  2000 were made by the  Company in  reliance  upon the  exemption  from
     registration provided by Section 4(2) of the Securities Act.

     In May 2000,  the Company  granted a warrant to purchase  300,000 shares of
     its Common Stock to a consultant  for past services.  No  commissions  were
     paid.  The  warrant  has an  exercise  price  of  $0.6749  per  share.  The
     transaction  was exempt from  registration in reliance upon Section 4(2) of
     the Securities Act.

     In July 2000,  the Company  received from an accredited  investor  $100,000
     from a private  placement  of 133,333  shares of Common Stock and granted a
     warrant to purchase 10,000 shares of Common Stock exercisable  through July
     2004 at an exercise price of $0.75 per share. No commissions were paid. The
     transaction  was exempt from  registration in reliance upon Section 4(2) of
     the Securities Act.

F-25

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     In August 2000, the Company  granted  warrants to purchase 49,000 shares of
     Common  Stock to a  consultant  for  services  rendered.  The  warrants are
     exercisable  through August 2003 at an exercise price of $0.9062 per share.
     The fair value of such  warrants of $36,309 was expensed and was  estimated
     on the date of grant using the Black-Scholes model with volatility of 150%,
     expected  life of 3 years,  risk free interest rate of 6% and a fair market
     value of the Common Stock of $0.90 per share.  The  transaction  was exempt
     from registration in reliance upon Section 4(2) of the Securities Act.

     In September  2000, the Company issued 200,000 shares of Common Stock and a
     warrant to purchase  200,000  shares of Common  Stock to a  consultant  for
     services rendered.  The warrants are exercisable  through September 2003 at
     an exercise price ranging from $1.50 to $2.50 per share.  The fair value of
     such  warrants of $194,500 was  expensed  and was  estimated on the date of
     grant using the Black-Scholes  model with volatility of 150%, expected life
     of 3 years,  risk free  interest  rate of 6% and a fair market value of the
     Common  Stock  of  $1.25  per  share.   The  transaction  was  exempt  from
     registration in reliance upon Section 4(2) of the Securities Act.

     In October 2000, the Company  granted a warrant to purchase  500,000 shares
     of the Company's  Common Stock at an exercise price of $1.31 per share to a
     financial  institution  as  consideration  for its  efforts  to help  raise
     capital.  Warrants to purchase the first 50,000 vested as of the grant date
     and will expire in October 2004. The remaining warrants to purchase 450,000
     shares shall vest upon the closing of transactions that provide cash to the
     Company based on the success of the financial  institution's  efforts.  The
     transaction  was exempt from  registration in reliance upon Section 4(2) of
     the Securities Act.

     In December 2000, options to purchase 70,571 shares of the Company's Common
     Stock that were  previously  issued to a Director  at prices  ranging  from
     $0.060 to $2.19,  were  transferred  to his spouse in  connection  with his
     divorce  settlement.  These  warrants are fully vested and have  expiration
     dates ranging between December 18, 2004 and May 22, 2008.

     In December 2000, the Company received from accredited  investors  proceeds
     of $100,000 in exchange  for 100,000  units,  each unit  consisting  of two
     shares  of Common  Stock at a price of $0.50  per  share  and a warrant  to
     purchase  one-quarter  of one share of Common Stock at an exercise price of
     $1.00 per share.  In connection  with this  transaction,  a finder's fee of
     $7,000.00  was paid and a warrant was issued to purchase  10,000  shares of
     Common Stock  exercisable at $1.00 per share. The 200,000 shares of Commons
     Stock  were  issued in  January  2001.  The  transaction  was  exempt  from
     registration in reliance upon Section 4(2) of the Securities Act.

     In December 2000 the Company received from accredited investors proceeds of
     $500,000 in exchange for 2,000,000 units, each unit consisting of one share
     of Common Stock at a price of $0.25 per share and a warrant to purchase one
     share of Common Stock at an exercise  price of $0.50.  In  connection  with
     this  transaction,  a finder's fee of $35,000.00 was paid and a warrant was
     issued to purchase 100,000 shares of Common Stock  exercisable at $0.50 per

F-26

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     share.  The  2,000,000  shares of Common Stock were issued in January 2001.
     The transaction was exempt from  registration in reliance upon Section 4(2)
     of the Securities Act.

     During  fiscal  2000,  the Company  received  proceeds of $87,500  from the
     exercise  of options to  purchase  60,000  shares of the  Company's  Common
     Stock,  and  proceeds of $5,805  from the  exercise of warrants to purchase
     3,870 shares of the Company's Common Stock.

     During  2000,  a total of 136,923  shares of Common  Stock were  issued for
     services  rendered to three  consultants for a total fair value of $147,634
     which was  expensed  during the  course of the year.  The  transaction  was
     exempt from  registration  in reliance upon Section 4(2) of the  Securities
     Act.

     In January 2001, the Company  received  proceeds in a private  placement of
     $200,000  from an  accredited  investor in exchange  for 400,000  shares of
     Common  Stock and a warrant  to  purchase  100,000  shares of Common  Stock
     exercisable  at $1.00 per share.  In connection  with this  transaction,  a
     finder's fee of $14,000 was paid and a warrant was issued for 40,000 shares
     of Common  Stock  exercisable  at $1.00 per  share.  The fair value of such
     warrants,  which amounted to approximately  $16,000,  was recorded as stock
     issuance  costs.  The following  variables  were used to determine the fair
     value of such  instruments  under the  Black-Scholes  option pricing model:
     volatility of 150%,  expected  life of 4 years,  risk free interest of 6.5%
     and  underlying  stock  prices  equal to fair  market  value at the time of
     grant..  The  transaction  was exempt from  registration  in reliance  upon
     Section 4(2) of the Securities Act.

     In January 2001, the Company  received  proceeds in a private  placement of
     $50,000 from three  accredited  investors in exchange for 100,000 shares of
     Common  Stock and  warrants  to  purchase  12,500  shares  of Common  Stock
     exercisable  at $1.00 per share.  In connection  with this  transaction,  a
     finder's  fee of $3,500 was paid and a warrant was issued for 5,000  shares
     of Common  Stock  exercisable  at $1.00 per  share.  The fair value of such
     warrants,  which amounted to  approximately  $2,000,  was recorded as stock
     issuance  costs.  The following  variables  were used to determine the fair
     value of such  instruments  under the  Black-Scholes  option pricing model:
     volatility of 150%,  expected  life of 4 years,  risk free interest of 6.5%
     and  underlying  stock  prices  equal to fair  market  value at the time of
     grant.  The  transaction  was exempt from  registration  in  reliance  upon
     Section 4(2) of the Securities Act.

     In March 2001,  the Company  received  proceeds in a private  placement  of
     $250,000  from an  accredited  investor in exchange  for 568,182  shares of
     Common  Stock and a warrant  to  purchase  113,636  shares of Common  Stock
     exercisable at $0.90 per share. An additional  warrant to purchase  450,000
     shares of Common  Stock  exercisable  at $0.50 per share was  issued to the
     same accredited investor,  relative to the same transaction, in April 2001.
     In connection with this transaction, a finder's fee of $17,500 was paid and
     a warrant was issued for 56,818 shares of Common Stock exercisable at $0.90
     per share. The fair value of such warrants, which amounted to approximately
     $19,000, was recorded as stock issuance costs. The following variables were
     used  to  determine   the  fair  value  of  such   instruments   under  the
     Black-Scholes option pricing model:  volatility of 150%, expected life of 4

F-27

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     years, risk free interest of 6.5% and underlying stock prices equal to fair
     market  value  at the  time of  grant.  The  transaction  was  exempt  from
     registration in reliance upon Section 4(2) of the Securities Act.

     In March 2001,  the Company  issued  488,136  shares of Common Stock of the
     Company to a  consultant  for  services  rendered for a total fair value of
     $216,000.  This amount was recorded as consulting expense.  The transaction
     was  exempt  from  registration  in  reliance  upon  Section  4(2)  of  the
     Securities Act.

     On April 18, 2001, the Company granted to an accredited  investor a warrant
     to  purchase  5,000  shares of Common  Stock of the  Company at an exercise
     price of $0.50 per share in exchange for  extending the period during which
     the Company was required to file a  registration  statement  with regard to
     securities  purchased by the investor on December 27, 2000. The transaction
     was  performed  by  the  Company  in  reliance  upon  the  exemption   from
     registration provided by Section 4(2) of the Securities Act.

     In May 2001,  the  Company  received  six-month  loans from  three  current
     stockholders  and a director of the  Company in the amount of  $30,000.  In
     consideration  for the loans,  the Company will pay interest at the rate of
     6.5% per annum,  and has issued warrants to said  stockholders and director
     to  purchase  a  total  of  150,000  shares  of  restricted   Common  Stock
     exercisable  at $0.25 per  share.  In June  2001,  the  Company  received a
     six-month loan from a director of the Company in the amount of $25,000.  In
     consideration  for the loan,  the Company  will pay interest at the rate of
     6.5% per  annum,  and has issued a warrant to the  director  to  purchase a
     total of 125,000 shares of restricted Common Stock exercisable at $0.45 per
     share.  The fair value of such warrants,  which  amounted to  approximately
     $41,000, is being amortized as interest expense over the term of the loans.
     The  following  variables  were used to  determine  the fair  value of such
     instruments  under the  Black-Scholes  option pricing model:  volatility of
     150%,  expected life of 6 months,  risk free interest of 6% and  underlying
     stock prices equal to fair market value at the time of grant.

     During July 2001, the Company issued a total of 1,909,458  shares of Common
     Stock and warrants to purchase a total of 1,086,486  shares of Common Stock
     as part of a private  placement  to five  accredited  investors,  including
     Torneaux Lt., for aggregate gross proceeds of  approximately  $375,000.  Of
     the shares  issued,  486,486  shares were  delivered upon the exercise of a
     portion  of the total  warrants  that were  issued in the  transaction.  In
     addition,  the Company  agreed to reprice  certain  existing  Torneaux Ltd.
     warrants to purchase an  aggregate  of 73,791  shares of Common  Stock from
     exercise  prices  ranging from  $1.0126 to $1.1342 to $0.17 per share.  The
     transactions were exempt from registration in reliance upon Section 4(2) of
     the Securities Act.

     On July 9, 2001, the Company  granted a warrant to purchase an aggregate of
     500,000  shares  of its  Common  Stock  to two  consultants  as part of two
     agreements dated July 9, 2001. The warrants have an exercise price of $0.38
     per share. Of these 500,000  warrants,  175,000 vested upon  performance of
     service during the quarter ended  September 30, 2001,  while the vesting of
     the remainder is contingent upon the occurrence of future events.  The fair

F-28

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     value of such  warrants,  which  amounted  to  approximately  $54,250,  was
     recorded as an expense.  The following variables were used to determine the
     fair  value of such  instruments  under the  Black-Scholes  option  pricing
     model:  volatility of 150%, expected life of 3 years, risk free interest of
     6.5% and underlying  stock prices equal to fair market value at the time of
     grant.

     On July 27, 2001,  the Company  sold an aggregate of 600,000  shares of its
     Common Stock to three  accredited  investors.  The stock was sold for $0.60
     per share  resulting  in gross  proceeds  to the  Company of  $360,000.  In
     addition,  the Company  issued  warrants to purchase an aggregate of 59,999
     shares of its Common  Stock at $0.60 per  share.  These  transactions  were
     performed by the Company in reliance upon the exemption  from  registration
     provided by Section 4(2) of the Securities Act.

     On August 1, 2001, the Company  granted a warrant to purchase 62,000 shares
     of its Common Stock to a consultant as part of an agreement dated August 1,
     2001. The warrant has an exercise price of $0.77 per share. Of these 62,000
     warrants,  25,000  vested upon  performance  of service  during the quarter
     ended September 30, 2001,  while the vesting of the remainder is contingent
     upon  the  occurrence  of a future  event.  The  fair  value of the  25,000
     warrants,  which  amounted to  approximately  $17,000,  was  recorded as an
     expense.  The following  variables were used to determine the fair value of
     such instruments under the Black-Scholes  option pricing model:  volatility
     of  150%,  expected  life of 4  years,  risk  free  interest  of  6.5%  and
     underlying stock prices equal to fair market value at the time of grant..

     On August 9, 2001,  warrants to purchase  100,000 shares of Common Stock of
     the Company  exercisable at $0.62 per share were issued to two  consultants
     for services rendered.  The fair value of such warrants,  which amounted to
     approximately  $55,000, was recorded as an expense. The following variables
     were  used to  determine  the fair  value  of such  instruments  under  the
     Black-Scholes option pricing model:  volatility of 150%, expected life of 4
     years, risk free interest of 6.5% and underlying stock prices equal to fair
     market value at the time of grant.

     On August 10, 2001, warrants to purchase a total of 50,000 shares of Common
     Stock of the  Company  exercisable  at $0.67 per share  were  issued to two
     consultants for services rendered.  The fair value of such warrants,  which
     amounted  to  approximately  $29,500,  was  recorded  as  an  expense.  The
     following  variables  were  used  to  determine  the  fair  value  of  such
     instruments  under the  Black-Scholes  option pricing model:  volatility of
     150%,  expected life of 4 years,  risk free interest of 6.5% and underlying
     stock prices equal to fair market value at the time of grant.

     On August 16, 2001,  the Company sold an aggregate of 425,531 shares of its
     Common Stock to two accredited investors.  The stock was sold for $0.47 per
     share resulting in gross proceeds to the Company of $200,000.  In addition,
     the Company issued  warrants to purchase  69,148 shares of its Common Stock
     at $0.47 per share.  These  transactions  were  performed by the Company in
     reliance upon the exemption from  registration  provided by Section 4(2) of
     the Securities Act.

F-29

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     On August 19, 2001,  a warrant to purchase  9,722 shares of Common Stock of
     the Company  exercisable  at $0.59 per share was issued to a consultant for
     services  rendered.  The fair value of such  warrants,  which  amounted  to
     approximately  $5,000, was recorded as an expense.  The following variables
     were  used to  determine  the fair  value  of such  instruments  under  the
     Black-Scholes option pricing model:  volatility of 150%, expected life of 4
     years, risk free interest of 6.5% and underlying stock prices equal to fair
     market value at the time of grant.

     On August 20,  2001,  the  Company  granted a warrant to  purchase  250,000
     shares of its Common  Stock to a  consultant  for  services  rendered.  The
     warrant  has an exercise  price of $0.50 per share.  The fair value of such
     warrants,  which  amounted to  approximately  $150,000,  was recorded as an
     expense.  The following  variables were used to determine the fair value of
     such instruments under the Black-Scholes  option pricing model:  volatility
     of  150%,  expected  life of 4  years,  risk  free  interest  of  6.5%  and
     underlying stock prices equal to fair market value at the time of grant.

     Also on August 20,  2001,  the Company  sold  500,000  shares of its Common
     Stock to an  accredited  investor.  The  stock was sold for $0.50 per share
     resulting in gross  proceeds to the Company of $250,000.  In addition,  the
     Company issued a warrant to purchase  300,000 shares of its Common Stock at
     $0.50 per share.  The  transaction was performed by the Company in reliance
     upon the  exemption  from  registration  provided  by  Section  4(2) of the
     Securities Act.

     On August 29, 2001,  the Company sold 94,203  shares of its Common Stock to
     an accredited investor. The stock was sold for $0.69 per share resulting in
     gross proceeds to the Company of $65,000. In addition, the Company issued a
     warrant to purchase  9,420  shares of its Common  Stock at $0.69 per share.
     The transaction was performed by the Company in reliance upon the exemption
     from registration provided by Section 4(2) of the Securities Act.

     On September 7, 2001,  the Company issued 333,333 shares of Common Stock to
     a consultant for services rendered for a total fair value of $216,000.  The
     Company recorded this amount as consulting expense.

Equity transactions with employees

     Issuance of Common Stock to Employees

     In January  2001,  6,375 shares of Common  Stock of the Company,  valued at
     $10,000, were issued to a Director for service on the Board.

     On July 9, 2001, the Company issued 43,411 shares of Common Stock valued at
     $18,000 to two  Directors as payment for service on the Board of Directors.
     This amount was recorded as compensation expense.

F-30

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     On July 17, 2001, the Company received  approximately  $4,350 from the sale
     of 12,083 shares of Common Stock to employees pursuant to the 1999 Employee
     Stock Purchase Plan for the period ended June 30, 2001.

     On August 16, 2001, the Company sold 53,191 shares of its Common Stock to a
     Director.  The  stock  was sold for  $0.47  per  share  resulting  in gross
     proceeds to the  Company of  $25,000.  In  addition,  the Company  issued a
     warrant to purchase 5,319 shares of its Common Stock at $0.47 per share.

     Employee Stock Purchase Plan

     The Company has  established  the 1999  Employee  Stock  Purchase Plan (the
     "1999 Plan"),  which was approved by the stockholders in June 1999 to serve
     as a vehicle to attract  and retain the  services of key  employees  and to
     help  such key  employees  realize  a direct  proprietary  interest  in the
     Company.  Under the 1999 Plan,  employees,  including officers,  who do not
     beneficially  own stock  and/or  options  totaling 5% or more of the voting
     power  of the  Company,  will  be  eligible  to  participate.  However,  no
     participant  may be granted  rights to purchase  more than $25,000 worth of
     Common Stock  (valued at the time the  purchase  right is granted) for each
     calendar year in which such purchase rights are outstanding under any other
     stock purchase  plans. An aggregate of 50,000 shares of Common Stock of the
     Company were reserved for issuance under the 1999 Plan of which 17,295 were
     issued and  outstanding  as of December  31,  2000.  Employees  electing to
     participate  in the 1999 Plan are allowed to deduct from 1% to 10% of their
     compensation  to  purchase  shares  of  Common  Stock.  Twice a  year,  the
     employees'  accumulated  payroll deductions will be used to purchase shares
     of Common Stock at a price equal to 85% of the closing  price of the Common
     Stock on either the first business day or last business day of the offering
     period, whichever is lower.

     In January 2001, the Company received approximately $3,150 from the sale of
     stock to an employee pursuant to the 1999 Employee Stock Purchase Plan.

     Employee Stock Option Plans

     In February 1996, the Company  adopted the 1996 Stock Option Plan (the 1996
     Plan) to  consolidate  its three existing  plans.  In May 1998, the Company
     adopted the 1998 Stock Option Plan (the "1998  Plan"),  which  provides for
     the issuance of a maximum of 500,000 shares of the Company's  Common Stock.
     In May 2000,  the  Company  adopted  the 2000 Stock  Option Plan (the "2000
     Plan"), which provides for the issuance of a maximum of 1,750,000 shares of
     the Company's  Common Stock.  Provisions of the 1996,  1998, and 2000 Plans
     are  substantially  similar  to those of the  earlier  plans.  The  overall
     purpose  of the 1996,  1998,  and 2000 Plans is to  advance  the  long-term
     interest  of the  Company  by  attracting,  motivating  and  retaining  its
     employees,  directors and  consultants  with the  opportunity  to obtain an
     equity interest in the Company.

F-31

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     Eligible  employees,  directors  and  consultants  can  receive  options to
     purchase shares of the Company's Common Stock at a price generally not less
     than 100% of the fair market  value of the Common  Stock on the date of the
     grant of incentive stock options.  Nonqualified  and nonplan options may be
     granted at a price lower than fair market value.  The options granted under
     the 1996,  1998 and 2000 Plans are  exercisable  over a maximum term of ten
     years  from the date of grant and  generally  vest over (i) one year in the
     case of directors and consultants, and (ii) up to a five-year period in the
     case of  employees.  Shares  sold  under the 1996,  1998 and 2000 Plans are
     subject to various restrictions as to resale.

     Information with respect to plan and non-plan activity is set forth below:





                                                               Outstanding Options
                                        ------------------------------------------------------------
                                                                                            Weighted
                                                                                             Average
                                        Number of         Price per         Aggregate       Exercise
                                         Shares             Share             Price           Price
                                        ---------       -------------      -----------      --------

                                                                                
     Balance, December 31, 1998         2,044,156       $0.40 - $5.60      $ 1,741,255        $0.85

       Granted                          2,149,700       $0.39 - $5.50        2,759,768         1.28
       Exercised                         (280,144)      $0.53 - $2.80         (203,695)        0.73
       Terminated                         (10,340)          $0.53               (5,491)        0.53
                                        ---------                          -----------
     Balance, December 31, 1999         3,903,372       $0.40 - $5.60      $ 4,291,837        $1.10
                                        ---------                          -----------

       Granted                            218,461       $0.91 - $2.59          268,302         1.23
       Exercised                          (83,000)      $0.60 - $2.19          (73,724)        0.89
       Terminated                         (95,571)      $0.60 - $2.19         (145,065)        1.25
                                        ---------                          -----------
     Balance, December 31, 2000         3,943,262                          $ 4,341,350        $1.10
                                        ---------                          -----------

       Granted                          3,412,425       $0.22 - $0.77        2,308,797         0.68
       Exercised                         (118,875)      $0.53 - $0.60          (65,003)        0.55
       Terminated                         (56,313)          $0.531             (29,902)        0.53
                                        ---------                          -----------
     Balance, September 30, 2001        7,180,499                          $ 6,555,242        $0.91
                                        =========                          ===========



     The following table  summarizes  information  with respect to stock options
     outstanding at December 31, 2000:



                                               Options Outstanding           Options Exercisale
                                      -------------------------------------------------------------
                                                    Weighted
                                                     Average
                                                    Remaining    Weighted                 Weighted
                                                   Contractual    Average                  Average
               Range of                 Number        Life       Exercise     Number      Exercise
            Exercise Price            Outstanding    (years)       Price   Exercisable      Price
            --------------            -----------  -----------   --------  -----------    ---------
                                                                    
             $0.53 - $0.75              1,685,242     7.30       $  0.59    1,542,065      $ 0.57
             $1.08 - $1.67              2,054,449     9.49          1.31    1,401,115        1.31
             $2.00 - $2.86                147,287     8.22          2.40      147,287        2.40
             $5.50 - $5.60                 56,284     8.07          5.51       56,284        5.51
                                      -----------                          ----------
                                        3,943,262                           3,146,751
                                      ===========                          ==========



F-32

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     The following table  summarizes  information  with respect to stock options
     outstanding at September 30, 2001:




                                               Options Outstanding           Options Exercisale
                                      -------------------------------------------------------------
                                                    Weighted
                                                     Average
                                                    Remaining    Weighted                 Weighted
                                                   Contractual    Average                  Average
               Range of                 Number        Life       Exercise     Number      Exercise
            Exercise Price            Outstanding    (years)       Price   Exercisable      Price
            --------------            -----------  -----------   --------  -----------    ---------
                                                                    
             $0.22 - $0.49              1,013,607     9.44       $  0.46      481,939    $  0.47
             $0.53 - $0.77              3,788,872     8.11          0.69    3,776,372       0.69
             $0.91 - $1.75              2,174,449     7.82          1.29    1,771,115       1.30
             $2.00 - $2.86                147,287     6.53          2.40      147,287       2.40
             $5.50 - $5.60                 56,284     6.37          5.51       56,284       5.51
                                      -----------                        ------------
       Balance, September 30, 2001      7,180,499                           6,232,997
                                      ===========                        ============



F-33

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     The stock based  compensation for the twelve months ended December 31, 2000
     and  1999  has  been  allocated  across  the  relevant  functional  expense
     categories within operating expense as follows:

                                                Year Ended December 31,
                                               2000                1999
                                           -----------          ---------

     Marketing and sales                   $   358,332          $ 153,324
     General and administrative                593,871            756,035
     Research and development                  126,654             48,396

     Total stock-based compensation        $ 1,078,857          $ 957,755

     The Company  accounts for employee and board of director  stock  options in
     accordance  with  the  provisions  of APB  No.  25 and  complies  with  the
     disclosure provisions of SFAS No. 123.

     Under APB No. 25, compensation expense is recognized based on the amount by
     which the fair value of the  underlying  Common Stock  exceeds the exercise
     price of the stock options at the  measurement  date,  which in the case of
     employee  stock  options  is  typically  the date of grant.  For  financial
     reporting purposes,  the Company has determined that the deemed fair market
     value on the date of grant of certain  employee stock options was in excess
     of the exercise  price of the options.  This amount is recorded as deferred
     compensation and is classified as a reduction of  stockholders'  equity and
     is  amortized  as a charge to  operations  over the  vesting  period of the
     applicable  options.  The vesting period is generally four years.  The fair
     value per share used to  calculate  deferred  compensation  was  derived by
     reference to the preferred  stock values and the Company's  initial  public
     offering price range.  Consequently,  the Company  recorded  deferred stock
     compensation  of $0 and $2,490,337  during the year ended December 31, 2000
     and  1999,  respectively.  Amortization  recognized  for  the  years  ended
     December 31, 2000 and 1999 totaled $1,078,857 and $957,755, respectively.

     The weighted  average fair value of the options granted or modified for the
     years ended December 31, 2000, and 1999 were $1.37 and $0.90, respectively.
     The fair value of each stock option is estimated on the date of grant using
     the Black-Scholes  option-pricing model with the following weighted average
     assumptions:

                                                    2000             1999

                  Risk free interest rate           6.0%             5.7%
                  Expected life                   4 years           4 years
                  Volatility                        150%             100%
                  Dividend yield                     -                 -

F-34

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     The following pro forma net loss  information  has been prepared  following
     the provisions of SFAS No. 123:

                                                    December 31,
                                               2000             1999
                                          ------------------------------
     Net loss
       As reported                        $ (6,557,549)    $ (5,915,493)
       Proforma                           $ (7,226,245)    $ (6,252,010)

     Net loss per share
       As reported                             $ (0.44)         $ (0.45)
       Pro forma                               $ (0.49)         $ (0.48)

9.   Related Party Transactions

     During fiscal 2000,  several  executives of the Company deferred receipt of
     their salaries due. The executives included the President  ($125,000),  the
     Chief Financial  Officer  ($45,000),  the Chief Legal Counsel ($41,250) and
     the Vice President of Operations ($33,750).

10.  Income Taxes

     The provision for income taxes for all periods presented relates to current
     minimum  taxes.   The  estimated  tax  effect  of   significant   temporary
     differences and carryforwards  that gave rise to deferred income tax assets
     as of December 31, 2000 and 1999, is as follows:




                                                             2000                            1999
                                                 -----------------------------   -----------------------------
                                                    Federal           State         Federal           State
                                                 ------------      -----------   ------------      -----------
                                                                                      
     Deferred tax assets:
       Net operating loss carryforwards          $  5,325,000      $   936,000   $  3,439,000      $   602,000
       Research and development credit
         carryforwards                                177,000                -        147,000                -
           Deferred compensation and other             35,000            6,000         64,000           12,000
                                                 ------------      -----------   ------------      -----------
       Deferred tax assets                          5,537,000          942,000      3,650,000          614,000
       Valuation allowance                         (5,537,000)        (942,000)    (3,650,000)        (614,000)
                                                 ------------      -----------   ------------      -----------
           Net deferred tax assets               $          -      $         -   $          -      $         -
                                                 ============      ===========   ============      ===========


F-35

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     Due to the  uncertainty  of  realization,  a valuation  allowance  has been
     provided  to offset  the net  deferred  tax  assets.  The  increase  in the
     valuation  allowance was $2,215,000  and $2,047,500  during the years ended
     December 31, 2000 and 1999,  respectively.  The  provision for income taxes
     differs  from the  amount  which  would  arise  by  applying  the  combined
     statutory  income  tax  rate of  approximately  40% due to  changes  in the
     deferred tax valuation allowance.

     As of December 31, 2000, the Company has net operating  loss  carryforwards
     of  approximately  $15,660,000  and  $15,350,000  for  federal  income  tax
     purposes and California  state  franchise tax purposes,  respectively.  The
     Company  also has  research  and  development  credit  carryforwards.  Such
     carryforwards expire in varying amounts between 2000 and 2020.

     As a result of changes  enacted by the 1986 Tax Reform Act,  utilization of
     net  operating  loss and tax credit  carryforwards  may be  limited  due to
     equity transactions occurring on or after May 6, 1986.

11.  Risks and Uncertainties

     The Company periodically  maintains cash balances at banks in excess of the
     Federal Deposit Insurance Corporation insurance limit of $100,000.

12.  Supplemental Disclosures of Non Cash Investing and Financing Activities

     During  fiscal 2000 the Company  issued  132,236  shares of Common Stock in
     lieu of cash for services  rendered by two vendors.  The total value of the
     services provided was $ 138,882.

13.  Subsequent Events

     On October 2, 2001,  the Company  issued 75,298 shares of Common Stock to a
     terminated  employee in accordance  with his  termination  settlement for a
     total fair value of $37,649.

     On November 12, 2001,  the Company issued 2,000 shares of Common Stock to a
     consultant  for  services  rendered  for a total  fair  value of $780.  The
     transaction  was  performed by the Company in reliance  upon the  exemption
     from registration provided by Section 4(2) of the Securities Act.

     On November 19, 2001,  the Company issued 150,000 shares of Common Stock to
     a terminated  employee in accordance with his termination  settlement for a
     total fair value of $46,800.

     On November 19, 2001,  the Company sold 172,414  shares of its Common Stock
     to an accredited investor. The stock was sold for $0.29 per share resulting
     in gross  proceeds  to the  Company of $50,000.  In  addition,  the Company
     issued a warrant to purchase 17,241 shares of its Common Stock at $0.29 per
     share.  The  transaction  was performed by the Company in reliance upon the
     exemption from registration provided by Section 4(2) of the Securities Act.

F-36

                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             (Information as of and for the nine month periods ended
 September 30, 2001 and 2000, and subsequent to December 31, 2000, is unaudited)


     On November 30, 3001 the Company  issued  441,176 shares of Common Stock to
     two  investors  upon  conversion  of an aggregate of 120 shares of series B
     preferred stock based upon $0.272 per Common Share.  Additionally,  a total
     of 50,498  shares of  Common  Stock  were  issued to  investors  in lieu of
     accrued  and  unpaid  cash  dividends  at the same  conversion  price.  The
     transaction  was  performed by the Company in reliance  upon the  exemption
     from registration provided by Section 4(2) of the Securities Act.

     On December 13, 2001,  the Company issued 166,667 shares of Common Stock to
     an accredited investor. The stock was sold for $0.30 per share resulting in
     gross proceeds to the Company of $50,000. In addition, the Company issued a
     warrant to purchase  83,333  shares of its Common Stock at $0.30 per share.
     The transaction was performed by the Company in reliance upon the exemption
     from registration provided by Section 4(2) of the Securities Act.

II-1

PART II. INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Officers and Directors

     Section 145 of the General  Corporation  Law of Delaware  provides  for the
indemnification  of officers and directors under certain  circumstances  against
expenses incurred successfully defending against a claim and authorizes Delaware
corporations   to  indemnify   their   officers  and  directors   under  certain
circumstances  against  expenses and liabilities  incurred in legal  proceedings
involving  such  persons  because  of their  being or having  been an officer or
director.  The Certificate of Incorporation  and Bylaws of DBS Industries,  Inc.
provide for  indemnification  of its officers  and  directors to the full extent
authorized by law.

Item 25. Other Expenses of Issuance and Distribution

     The  following  table  sets  forth the costs and  expenses  payable  by the
Company in connection with the issuance and distribution of the securities being
registered  hereunder.  No  expenses  shall  be borne  by the  Selling  Security
Holders. All of the amounts shown are estimates, except for the SEC Registration
and NASD Application Fees.

           SEC registration fee                   $  1,423
           Printing and engraving expenses*       $    500
           Accounting fees and expenses*          $ 25,000
           Legal fees and expenses*               $ 25,000
           Transfer agent and registrar fees*     $  6,000
           Fees and expenses for qualification
           under state securities laws            $   -0-
           Miscellaneous*                         $  1,000

           TOTAL                                  $ 58,923

* estimated

Item 26. Recent Sales of Unregistered Securities

     (a)  On  December  13,  2001,  the  Company  issued  166,667  units  to one
accredited  investor,  on November 19, 2001, the Company issued 172,414 units to
one accredited  investor,  on August 29, 2001 the Company issued 94,203 units to
one accredited investor,  on August 20, 2001 the Company issued 500,000 units to
one accredited  investor,  on August 16, 2001 the Company issued an aggregate of
478,722  units to two  accredited  investors  and on July 27,  2001 the  Company
issued  an  aggregate  of  600,000  units to  three  accredited  investors.  The
issuances were part of a private  placement that raised aggregate gross proceeds
of approximately $1,000,000.  The units were issued to nine accredited investors
and,  generally,  each unit consisted of one share of Common Stock and a warrant
to purchase  one-tenth  (1/10) share of Common Stock;  however,  the issuance on
December  13, 2001  included a warrant to purchase 1/2 share of Common Stock and
the  issuance on August 16, 2001  included a warrant to purchase one fifth (1/5)
share of Common Stock instead of one tenth  (1/10).  The warrants have a term of
four  years.  No  commissions  were paid and the  transactions  were exempt from
registration in reliance upon Section 4(2) of the Securities Act.

II-2

     (b) On November 30, 2001 the Company  issued 441,176 shares of Common Stock
to two  investors  upon  conversion  of an  aggregate  of 120 shares of series B
preferred  stock  based  upon a  conversion  rate of $0.272  per  Common  Share.
Additionally,  a total of 50,498 shares of Common Stock were issued to investors
in lieu of accrued and unpaid cash dividends at the same  conversion  price.  No
commissions  were paid and the  transaction  was  exempt  from  registration  in
reliance upon Section 4(2) of the Securities Act.

     (c) On November 19, 2001, the Company issued 150,000 shares of Common Stock
and on October  2, 2001 the  Company  issued  75,298  shares of Common  Stock in
connection  with  termination   settlements  reached  with  two  employees.   No
commissions  were paid and the  transactions  were exempt from  registration  in
reliance upon Section 4(2) of the Securities Act.

     (d) On November 12, 2001,  the Company  issued 2,000 shares of Common Stock
and on September 7, 2001 the Company  issued  333,333  shares of Common Stock to
two  consultants  for their  past  services.  No  commissions  were paid and the
transactions  were exempt from registration in reliance upon Section 4(2) of the
Securities Act.

     (e) On August 31, 2001,  the Company issued 500,000 units to one accredited
investor at a purchase price equal to $1.00 per unit. Each unit consisted of one
convertible  debenture,  with the principal amount of the convertible  debenture
due August 31, 2006, together with a warrant to purchase one-half (1/2) share of
Common Stock at an exercise price of $1.06 per share resulting in gross proceeds
to the Company of $500,000. The convertible debentures accrue simple interest on
the  principal  amount at the rate of 6% per annum.  The  convertible  debenture
principal and accrued interest is convertible into shares of Common Stock at the
lower of (i) a fixed conversion price equal to $0.98 (maximum  conversion price)
or (ii) a variable  conversion price equal to 85% of the market price, but in no
event lower than $0.21 per share (minimum conversion price). The warrants have a
term of five  years.  A  structuring  fee of $30,000  was paid to Azure  Capital
Holdings,  LLC  and a  finder's  fee of  $15,000  was  paid  to  Madison  & Wall
Worldwide,  Inc. The transaction  was exempt from  registration in reliance upon
Section 4(2) of the Securities Act.

     (f) On August 19,  2001,  the Company  issued a warrant to  purchase  9,722
shares of Common  Stock,  on August  10,  2001 the  Company  issued a warrant to
purchase 50,000 shares of Common Stock, on August 9, 2001 the Company issued two
warrants to  purchase a total of 100,000  shares of Common  Stock,  on August 1,
2001 the Company issued a warrant to purchase  62,000 shares of Common Stock and
on July 9, 2001 the Company  issued two  warrants to purchase a total of 500,000
shares of Common Stock. The warrants were issued to a total of 7 consultants for
their past services.  Each warrant has a term of four years. No commissions were
paid and the transactions were exempt from registration in reliance upon Section
4(2) of the Securities Act.

     (g) On July 17, 2001, the Company issued a total of 12,083 shares of Common
Stock to certain employees pursuant to the 1999 Employee Stock Purchase Plan for
the period  ended June 30,  2001.  The  issuances  resulted in  aggregate  gross
proceeds of approximately  $4,350.  No commissions were paid and the transaction
was exempt from  registration  in reliance  upon Section 4(2) of the  Securities
Act.

     (h) On July 9, 2001,  the Company  issued  43,411 shares of Common Stock to
two  Directors  as  payment  for past  service  on the  Board of  Directors.  No
commissions  were paid and the  transaction  was  exempt  from  registration  in
reliance upon Section 4(2) of the Securities Act.

II-3

     (i) During July 2001,  the Company  issued a total of  1,909,458  shares of
Common  Stock and  warrants  to purchase a total of  1,086,486  shares of Common
Stock as part of a private  placement to five  accredited  investors,  including
Torneaux Ltd., for aggregate gross proceeds of  approximately  $375,000.  Of the
shares  issued,  486,486 shares were delivered upon the exercise of a portion of
the total warrants that were issued in the transaction. In addition, the Company
agreed to reprice  certain  existing  Torneaux  Ltd.  warrants  to  purchase  an
aggregate of 73,791  shares of Common Stock from  exercise  prices  ranging from
$1.0126 to  $1.1342  to $0.17 per  share.  The  transactions  were  exempt  from
registration in reliance upon Section 4(2) of the Securities Act.

     (j) In June 2001, the Company issued to a director of the Company a warrant
to purchase  125,000 shares of Common Stock in connection  with a six-month loan
to the Company in the amount of $25,000. The warrant has a term of two years. No
commissions  were paid and the  transaction  was  exempt  from  registration  in
reliance upon Section 4(2) of the Securities Act.

     (k) On June 26, 2001, the Company's Series B preferred  stockholders agreed
to modify their  preferred  stock  agreement with the Company,  including a four
month  postponement of the requirement to register their shares.  In conjunction
with this  modification,  the  Company  agreed to reprice the  existing  287,322
warrants  issued on  October  6,  2000 to the  Series B  preferred  stockholders
ranging in price from $1.0126 to $1.1342 to $0.17 per share.  In  addition,  the
Company  issued to the Series B  preferred  stockholders  warrants  to  purchase
500,000  shares of Common  Stock at an  exercise  price of $0.17 per share.  The
warrants have a term of five years. No commissions were paid and the transaction
was exempt from registration in reliance upon Regulation S.

     (l) In May 2001, the Company issued warrants to purchase a total of 150,000
shares  of  Common  Stock  to  three  current  stockholders  and a  director  in
connection with six-month loans in the aggregate amount of $30,000. The warrants
have a term of two  years.  No  commissions  were paid and the  transaction  was
exempt from registration in reliance upon Section 4(2) of the Securities Act.

     (m) On April 18,  2001,  the  Company  issued a warrant to  purchase  5,000
shares of Common Stock to one accredited  investor in exchange for extending the
period  during which the Company was required to file a  registration  statement
with regard to  securities  purchased by the investor on December 27, 2000.  The
warrant has a term of four years.  No commissions  were paid and the transaction
was exempt from  registration  in reliance  upon Section 4(2) of the  Securities
Act.

     (n) On  March  6,  2001,  the  Company  issued  one  unit to an  accredited
investor.  The unit consisted of 568,182 shares of Common Stock and a warrant to
purchase  113,636 shares of Common Stock at an exercise price of $0.90 per share
and an additional  warrant to purchase  450,000  shares of Common Stock exercise
price of $0.50 per share resulting in gross proceeds to the Company of $250,000.
In  connection  with this  transaction,  a finder's  fee of $17,500  was paid to
Capital Access.  The  transaction was exempt from  registration in reliance upon
Section 4(2) of the Securities Act.

     (o) In March 2001, the Company issued 488,136 shares of Common Stock of the
Company to a consultant  for past  services.  No  commissions  were paid and the
transaction  was exempt from  registration  in reliance upon Section 4(2) of the
Securities Act.

II-4

     (p) On  February  28,  2001,  the  Company  issued  100,000  units to three
accredited  investors,  on January 23, 2001 the Company  issued 200,000 units to
one accredited investor, on January 18, 2001 the Company issued 290,000 units to
one accredited  investor,  on December 27, 2000 the Company issued 500,000 units
to two accredited investors, and on December 18, 2000 the Company issued 100,000
units to two accredited  investors.  Each unit consisted of between two and four
shares of Common Stock and a warrant to purchase  between  one-eighth  (1/8) and
one-half  (1/2)  share of  Common  Stock.  The  private  placement  resulted  in
aggregate  gross  proceeds  of  $950,000.  In  connection  with the  issuance on
February  28,  2001 a finder's  fee of $3,500 was paid to Capital  Access and in
connection  with the  issuance on December 18, 2000 a finder's fee of $7,000 was
paid and a warrant to purchase  10,000  shares of common  stock was issued.  The
warrants  have  a  term  of  four  years.  The  transactions  were  exempt  from
registration in reliance upon Section 4(2) of the Securities Act.

     (q) In consideration  for the cancellation of certain  outstanding  options
held by a  director,  on December  15,  2000,  the Company  issued a warrants to
purchase a total of 70,571  shares of Common  Stock.  The  warrants  have a term
ranging from five to eight years.  No commissions  were paid and the transaction
was exempt from  registration  in reliance  upon Section 4(2) of the  Securities
Act.

     (r) On  October  6,  2000,  the  Company  issued  400 units to two  foreign
investors  in a private  placement  resulting  in  aggregate  gross  proceeds of
approximately $400,000. Each unit consisted of one share of Series B Convertible
Preferred  Stock,  209.15 warrants to purchase Common Stock at an exercise price
of $1.052 per share and 209.15  warrants to purchase Common Stock at an exercise
price of $1.434 per share.  The Series B Preferred  Stock are  convertible  into
Common  Stock at the lesser of (1)  approximately  $0.96 per share which was the
closing  bid price at the time of the  purchase or (2) 80% of the average of the
three  lowest  closing  bid  prices of the Common  Stock for the 20-day  trading
period prior to the  conversion  date.  The Company also has the  obligation  to
register  the  Common  Stock  underlying  the  warrants  and  the  Common  Stock
underlying  any  redeemed  Series  B  Preferred  Stock.  For  this  transaction,
Intercoastal  Holdings  LLC  received  a fee of 40 shares of Series B  Preferred
Stock and  warrants to purchase  120,000  shares of Common  Stock at an exercise
price  of  $1.052  per  share.  The  warrants  have a term  of five  years.  The
transaction was exempt from registration in reliance upon Regulation S.

     (s) On October 4, 2000,  the Company  issued a warrant to purchase  500,000
shares  of  the  Company's   Common  Stock  to  Regency   Capital   Partners  as
consideration  for its efforts to help raise  capital.  Warrants to purchase the
first 50,000  shares  vested as of the grant date and expire on October 4, 2003.
The remaining  warrants to purchase  450,000  shares were  cancelled on April 1,
2001. The transaction was exempt from registration in reliance upon Section 4(2)
of the Securities Act.

     (t) On December 12, 2000 the Company  issued 65,569 shares of Common Stock,
on September 8, 2000,  the Company  issued  200,000 shares of Common Stock and a
warrant  to  purchase  200,000  shares  of Common  Stock,  on August 1, 2000 the
Company  issued a warrant to purchase  49,000 shares of Common Stock,  on May 1,
2000 the Company issued a warrant to purchase 300,000 shares of Common Stock and
on  January  13,  2000 the  Company  issued  4,687  shares of Common  Stock.  In
addition, on June 21, 2000 the Company issued 66, 667 shares of its Common Stock
to its outside legal counsel. The shares and warrants were issued to consultants
for past services.  The transactions  were exempt from  registration in reliance
upon Section 4(2) of the Securities Act.

     (u) On August 31,  2000,  the Company  repriced  one-half  (1/2) of certain
warrants  previously issued and reduced their exercise prices to $0.70 per share
as incentive for the holder to exercise  125,000 shares of the Company's  Common
Stock.  The exercise  resulted in gross  proceeds to the Company of $87,500.  In
addition,  the Company issued additional  warrants to purchase 125,000 shares of
the Company's Common. The warrants have a term of two years. No commissions were
paid and the transaction  was exempt from  registration in reliance upon Section
4(2) of the Securities Act.

II-5

     (v) On July 25, 2000, the Company issued 133,333 shares of Common Stock and
a warrant to purchase 10,000 shares of Common Stock to one accredited  investor.
The  transaction  resulted in gross proceeds to the Company of  $99,999.75.  The
warrant has a term of four years.  No commissions  were paid and the transaction
was exempt from  registration  in reliance  upon Section 4(2) of the  Securities
Act.

     (w) On June 2, 2000,  the Company  entered into an agreement to sell shares
of its Common Stock,  at the Company's  option,  to Torneaux Ltd., a corporation
organized in the Bahamas.  On August 11, 2000,  the Company  issued a warrant to
purchase 250,000 shares of the Company's Common Stock to Beacon Capital Corp. as
a finder's fee. That  transaction was exempt from  registration in reliance upon
Section 4(2) of the Securities Act.

     (x) On June 2, 2000, the Company sold an aggregate of 166,298 shares of its
Common  Stock to three  accredited  investors  resulting  in gross  proceeds  of
$166,298.  A finder's fee of  approximately  $11,641 was paid in connection with
this transaction.  The transaction was exempt from registration in reliance upon
Section 4(2) of the Securities Act.

     (y) From December 1999 through March 2000, the Company sold an aggregate of
35,897  shares of its  Series A  Convertible  Preferred  Stock to 12  accredited
investors.  The stock was sold for $30 per share  resulting in gross proceeds to
the Company of $1,077,000.  In connection  with certain of the  transactions,  a
commission of $69,090 was paid and warrants to purchase  57,586 shares of Common
Stock at an exercise  price of $3.00 per share were issued to SJ Capital  issued
on July 18, 2000. The warrants have a term of five years. The transactions  were
exempt from registration in reliance upon Regulation D.

     (z) From September  through  December 1999, the Company issued  warrants or
options  to  purchase  an  aggregate  of 260,000  shares of its Common  Stock to
consultants  for past services.  No commissions  were paid. No commissions  were
paid and the transactions were exempt from registration in reliance upon Section
4(2) of the Securities Act.

     (aa) On April 14, 1999,  the Company  issued  333,333  shares of its Common
Stock to Surrey Satellite  Technology  Limited for gross proceeds of $1 million.
No  commission  was paid and the  transaction  was exempt from  registration  in
reliance upon Regulation S.

     (bb) On April 8, 1999,  the Company issued  1,333,334  shares of its Common
Stock to Eurockot  Launch  Services  GmbH for gross  proceeds of $4 million.  No
commission was paid and the transaction was exempt from registration in reliance
upon Regulation S.

     (cc) On  February  12,  1999,  the  Company  issued  500,000  units to four
accredited  investors and on February 1, 1999 the Company issued 50,000 units to
one accredited investor.  Each Unit consisted of one share of Common Stock and a
warrant to purchase  one share of Common and  resulted in gross  proceeds to the
Company  of  $1.625  million.  The  warrants  have a term of  three  years.  The
transaction  was exempt from  registration  in reliance  upon  Regulation D. The
Company  paid $75,000 and issued a warrant to purchase  75,000  shares of Common
Stock at $3.75 per share to Cardinal Capital,  LLC as a commission in connection
with this transaction.

II-6

     (dd) In March 1999, the Company issued 63,239 shares of its Common Stock to
Bridge Group (HK)  International,  Ltd. as part of a settlement of a legal claim
asserted by the Bridge Group against the Company's  president.  Such shares were
valued at $5.12 per share. No commission was paid and the transaction was exempt
from registration in reliance upon Section 4(2) of the Securities Act.

Item 27. Exhibits

     (2.1)  Plan and  Agreement of  Reorganization, dated  September  30,  1992,
            entered into with DBS Industries, Inc., Network, Inc, and certain of
            its shareholders which  was  previously  filed  in,  and  is  hereby
            incorporated by reference to, the Company's  Current  Report on Form
            8-K, date of report, December 2, 1991.(1)

     (3.0)  Restated Certificate of Incorporation, effective May 28, 1997.(1)

     (3.1)  Bylaws, effective February 19, 1999.(1)

     (3.2)  Certificate of Amendment of Certificate  of Incorporation, effective
            April 28, 1999.(1)

     (3.3)  Certificate of  Designations,  creating  the  Series  A  Convertible
            Preferred Stock effective January 25, 2000.(8)

     (3.4)  Certificate of  Designations,  creating  the  Series  B  Convertible
            Preferred Stock effective September 25, 2000. (10)

     (3.5)  Certificate of Correction to Certificate of Designations of Series B
            Convertible Preferred Stock, effective October 10, 2000. (11)

     (3.6)  Certificate of Amendment to the  Certificate of Designations of
            Series A Convertible Preferred Stock effective March 6, 2001. (11)

     (3.7)  Certificate of Amendment to the Articles of Incorporation  of E-SAT,
            Inc. dated December 29, 2000. (11)

     (3.8)  Certificate of Amendment of Certificate  of Incorporation, effective
            September 4, 2001.

     (4.1)  Form of Unit Warrant Agreement, which was previously filed in, and
            is hereby incorporated by  reference  to, the Company's Registration
            Statement on Form S-18, No. 33-31868-D, effective May 11, 1990.(1)

     (4.2)  Specimen Stock Certificate.(1)

     (4.3)  Form of Warrant issued to SJ Capital.(8)

     (5.1)  Opinion of Bartel Eng & Schroder.

     (10.6) 1993 Incentive Stock Option Plan for DBS Industries, Inc.(1)

     (10.7) 1993 Non-Qualified  Stock Option Plan for Non-Employee  Directors of
            DBS Industries, Inc.(1)

     (10.8) 1993  Non-Qualified  Stock  Option  Plan  for  Consultants  of  DBS
            Industries, Inc.(1)

II-7

    (10.9)  Commercial Lease and Sublease and Consent pertaining to Mill Valley,
            CA office space.(1)

   (10.20)  AXION Royalty Agreement incorporated by reference to the Company's
            Current Report on Form 8-K dated May 16, 1994.(1)

   (10.24)  DBS Industries, Inc. $3,000,000, Three-Year Convertible Debenture
            Series B due January 12,  1999,  incorporated  by  reference  to the
            Company's Current Report on Form 8-K dated February 1, 1996.(1)

   (10.25)  Memorandum of Understanding between ABB Power T&D Company, Inc. and
            Global Energy Metering Service, Inc. dated February 9, 1996.(1)

   (10.26)  Stock Purchase Agreement between Seimac Limited and DBS Industries,
            Inc., comprised of Common Stock Exchange Agreement and Shareholders
            Agreement both dated December 13, 1995.(1)

   (10.30)  DBS Industries, Inc., $640,000 Three-Year Convertible Debenture,
            Series C due December 31, 1999.(1)

   (10.31)  Employment Agreement between Fred W. Thompson and the Company, dated
            April 18, 1996.(1)

   (10.32)  Employment Agreement between Randall L. Smith and GEMS (the
            Company's Subsidiary), dated March 1, 1996.(1)

   (10.33)  Employment Agreement between E.A. James Peretti and GEMS (the
            Company's subsidiary) dated April 18, 1996.(1)

   (10.34)  1996 Stock Option Plan.(1)

   (10.36)  1998 Stock Option Plan.(1)

   (10.37)  Memorandum of Understanding Between DBS Industries, Inc. and Matra
            Marconi Space.(2)

   (10.38)  Letter of Intent with SAIT-Radio Holland SA.(2)

   (10.39)  Purchase Agreement with Astoria Capital, L.P. and Microcap Partners,
            L.P.(2)

   (10.40)  Warrant Agreement with Astoria Capital, L.P. and Microcap Partners,
            L.P.(2)

   (10.41)  Employment Agreement between Gregory T. Leger and DBS Industries,
            Inc. dated March 1, 1998.(3)

   (10.42)  Unit Purchase Agreement with Michael Associates.(4)

II-8


   (10.43)  Unit Purchase Agreement with Lodestone Capital Fund LLC, Fourteen
            Hill Capital, LP, High Peak Limited and Michael Fitzsimmons.(3)

   (10.44)  Launch Services Agreement with Eurockot Launch Services GmbH dated
            March 31, 1999.(4) (Redacted per Confidential Treatment Request)

   (10.45)  Satellite Construction Agreement with Surrey Satellite Technology
            Limited dated March 31, 1999.(4)  (Redacted per Confidential
            Treatment Request)

   (10.46)  Amendment to Employment Agreement between Fred W. Thompson and DBS
            Industries, Inc. dated September 1, 1999.(6)

   (10.47)  Amendment to Employment Agreement between Gregory T. Leger and DBS
            Industries, Inc., dated September 1, 1999.(6)

   (10.48)  Employment Agreement between Frederick R. Skillman, Jr., and DBS
            Industries, Inc., dated July 28, 1999.(6)

   (10.49)  Amendment to Employment Agreement between Frederick R. Skillman,
            Jr., and DBS Industries, Inc. dated September 1, 1999.(6)

   (10.50)  Employment Agreement between H. Tate Holt and DBS Industries,  Inc.
            dated June 1, 1999. (6)

   (10.51)  Employment Agreement between Stanton C. Lawson and DBS Industries,
            Inc. dated October 18, 1999. (6)

   (10.52)  Employment Agreement between Randy Stratt and DBS Industries, Inc.
            dated November 8, 1999. (6)

   (10.53)  Prime Contract for E-SAT Communications System between DBS
            Industries, Inc. and Alcatel Space Industries dated October 8, 1999,
            and as amended on December 22, 1999. (6) (Redacted per Confidential
            Treatment Request)

   (10.54)  Share Purchase Agreement between EchoStar DBS Corporation and DBS
            Industries, Inc. dated July 30, 1999. (6)  (Redacted per
            Confidential Treatment Request)

   (10.55)  2000 Stock Option Plan. (7)

   (10.56)  Common Stock Purchase Agreement between Torneaux Ltd. and DBS
            Industries, Inc. dated June 2, 2000. (8)

   (10.57)  Amendment to Common Stock purchase Agreement between Torneaux Ltd.
            and DBS Industries, Inc. dated June 30, 2000. (10)

   (10.58)  Stock Purchase Agreement between Courtney Benham and DBS Industries,
            Inc. dated June 2, 2000. (11)

   (10.59)  Stock Purchase Agreement between Codera Wine Group Pension Plan and
            DBS Industries, Inc. dated June 2, 2000. (11)

II-9

   (10.60)  Stock Purchase Agreement between Patrick Watt House Living Trust and
            DBS Industries, Inc. dated June 2, 2000. (11)

   (10.61)  Stock Purchase Agreement between Barbara J. Drew and DBS Industries,
            Inc. dated July 25, 2000. (11)

   (10.62)  Registration Rights Agreement between EchoStar DBS Corporation and
            DBS Industries, Inc. dated December 29, 2000. (12)

   (10.63)  Voting Agreement between EchoStar DBS Corporation and DBS
            Industries, Inc. dated December 29, 2000. (12)

   (10.64)  Operator-to-Operator Agreement between Iridium Satellite LLC and DBS
            Industries dated May 24, 2001. (13)

   (10.65)  Amendment to Series B Preferred Stockholder Agreement dated June 26,
            2001. (13)

   (10.66)  1999 Employee Stock Purchase Plan (5)

   (10.67)  Securities Purchase Agreement between Azure Capital Holdings LLC and
            DBS Industries dated August 31, 2001. (14)

   (10.68)  6% Convertible Debenture between Azure Capital Holdings LLC and DBS
            Industries dated August 31, 2001. (14)

    (21.1)  List of Subsidiaries of DBS Industries, Inc.

    (23.1)  Consent of PricewaterhouseCoopers LLP.

    (23.2)  Consent of Bartel Eng & Schroder is contained in Exhibit 5.1.

(1)  Previously  filed in, and  incorporated  by  reference  to, Form 10-KSB for
     Fiscal Years July 31, 1993,  July 31, 1994,  July 31, 1995 and December 31,
     1995, December 31, 1996, December 31, 1997, December 31, 1998, and December
     31, 1999 or Form 8-K where indicated.
(2)  Previously  filed  with  Registration  Statement  on  Form  SB-2  filed  on
     September 16, 1998.
(3)  Previously filed with Registration Statement on Form SB-2 filed on November
     30, 1998.
(4)  Previously filed with  Registration  Statement on Form SB-2 filed on May 3,
     1999.
(5)  Previously  filed in the Proxy  Statement  on Schedule  14A filed on May 4,
     1999.
(6)  Previously  filed in the Form 10-KSB for the Fiscal Year ended December 31,
     1999.
(7)  Previously  filed in the Proxy Statement on Schedule 14A filed on April 11,
     2000.
(8)  Previously filed in the Form 8-K filed on June 15, 2000.
(9)  Previously filed with  Registration  Statement on Form SB-2 filed on August
     11, 2000.
(10) Previously filed with Form 10-Q for period ended June 30, 2000.
(11) Previously filed with Form 10-Q for period ended September 30, 2000.
(12) Previously  filed with Form 10-KSB for the Fiscal Year ended  December  31,
     2000.
(13) Previously filed with Form 10-Q for period ended June 30, 2001.
(14) Previously filed with Form 10-Q for period ended September 30, 2001.

Reports on Form 8-K

     None.

II-10

Item 28. Undertakings

     The undersigned registrant hereby undertakes that it will:

     (1) File,  during any  period in which  offers or sales are being  made,  a
post-effective amendment to this registration statement to:

          (i)  Include  any  prospectus  required  by  Section  10(a)(3)  of the
     Securities Act of 1933;

          (ii) Reflect in the prospectus any facts or events which, individually
     or  together,  represent a  fundamental  change in the  information  in the
     registration  statement.  Notwithstanding  the  foregoing,  any increase or
     decrease  in volume of  securities  offered (if the total  dollar  value of
     securities  offered  would not exceed  that which was  registered)  and any
     deviation from the low or high end of the estimated  maximum offering range
     may be  reflected  in the form of  prospectus  filed  with  the  Commission
     pursuant  to Rule  424(b) if, in the  aggregate,  the changes in volume and
     price  represent no more than a 20% change in the aggregate  offering price
     set forth in the  "Calculation of Registration  Fee" table in the effective
     registration statement; and

          (iii) Include any additional changed material  information on the plan
     of distribution.

     (2) For purposes of determining  any liability  under the  Securities  Act,
each such  post-effective  amendment  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;

     (3) File a post-effective  amendment to remove from registration any of the
securities that remain unsold at the end of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the 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.

     For purposes of determining  any liability  under the  Securities  Act, the
information  omitted  from  the  form  of  prospectus  filed  as  part  of  this
registration  statement  in reliance  upon Rule 430A and  contained in a 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.

II-11

                                    SIGNATURE

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be signed on its  behalf by the  undersigned,  in the City of Mill
Valley, State of California, on December 31, 2001.

                                        DBS INDUSTRIES, INC.,
                                        a Delaware Corporation

                                        /s/  Fred W. Thompson
                                        ____________________________________
                                        FRED W. THOMPSON,
                                        President

                                POWER OF ATTORNEY

     KNOW ALL  PERSONS  BY THESE  PRESENTS,  that each  person  whose  signature
appears below constitutes and appoints Fred W. Thompson and Stanton C. Lawson or
either of them as his true and lawful  attorneys-in-fact  and  agent,  with full
power of substitution  and  re-substitution,  for him and in his name, place and
stead,  in any and all  capacities,  to sign any and all  amendments  (including
post-effective amendments) to this registration statement, and to file the same,
with all exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agent,  full power and  authority to do and perform each and every act and thing
requisite  and  necessary to be done in  connection  therewith,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming all that said attorneys-in-fact and agent or any of them, or of their
substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

     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 stated.

Signatures                                                    Date

/s/  Fred W. Thompson                                   December 31, 2001
- -----------------------------------------------
FRED W. THOMPSON
President, Chief Executive Officer and Director
(Principal Executive Officer)


/s/  Stanton C. Lawson                                  December 31, 2001
- -----------------------------------------------
STANTON C. LAWSON
Chief Financial Officer, Vice President of
Finance and Director
(Principal Financial and Accounting
 Officer)

II-12

/s/  Michael T. Schieber                                December 31, 2001
- -----------------------------------------------
MICHAEL T. SCHIEBER
Director

/s/  Jerome W. Carlson                                  December 31, 2001
- -----------------------------------------------
JEROME W. CARLSON
Director

/s/  Jessie J. Knight, Jr.                              December 31, 2001
- -----------------------------------------------
JESSIE J. KNIGHT, JR.
Director

/s/  Roy T. Grant                                       December 31, 2001
- -----------------------------------------------
ROY T. GRANT
Director