SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                               Amendment No. 1 to
                                    FORM 10-K

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

                     For the Fiscal Year Ended June 30, 1998

                         Commission File Number 0-21036

                           BLIMPIE INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

          New Jersey                                     13-2908793
(State or Other Jurisdiction of              (IRS Employer Identification No.)
 Incorporation or Organization)

                        740 Broadway, New York, NY 10003
              (Address and Zip Code of Principal Executive Offices)

                                 (212) 673-5900
               (Registrant's telephone number including area code)

         Securities Registered Under Section 12(b) of the Exchange Act:
                          Common Stock, $.01 Par Value

       Securities Registered Under Section 12(g) of the Exchange Act: None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the past 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes |X| No |_|

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

The aggregate market value of the registrant's common stock held by
non-affiliates of the registrant as of September 15, 1998 was approximately
$9,020,000. Solely for purposes of the foregoing calculation all of the
registrant's directors and officers are deemed to be affiliates.

There were 9,573,726 shares of the registrant's common stock outstanding as of
September 15, 1998.

Documents incorporated by reference. Part III of this Form 10-K incorporates
information by reference from the registrant's definitive proxy statement which
will be filed no later than 120 days after June 30, 1998.


                                       1


                                Table of Contents
Item
Number                                                                    Page
- ------                                                                    ----

                                       PART I                                3

1.           Business                                                        3
                Forward-looking Statements                                   3
                General                                                      3
                Financial Information About Business Segments                4
                The Blimpie Outlet Franchise, Subfranchise and
                  Master License                                             4
                Services to Franchisees                                      7
                Blimpie Outlet Properties                                    8
                Blimpie Outlet Locations                                     9
                Government Regulation                                        9
                Trademarks, Trade Names, Service Marks and
                  Logos; Know-How and Methods of Operation                  10
                Research and Development                                    13
                Business Expansion                                          13
                Competition                                                 15
                Employees                                                   15
2.           Properties                                                     16
3.           Legal Proceedings                                              16
3a.          Executive Officers of the Company                              18
4.           Submission of Matters to a Vote of Security Holders            20

                                     PART II

5.           Market for Common Equity and Related Stockholder Matters       20
6.           Selected Financial Data                                        21
             Management's Discussion and Analysis of Financial
7.             Condition and Results of Operations                          21
8.           Financial Statements                                           32
9.           Changes in and Disagreements With Accountants on
               Accounting and Financial Disclosure

                                      PART III                              33

10.          Directors, Executive Officers                                  33
11.          Executive Compensation                                         33
12.          Security Ownership of Certain Beneficial Owners and            33
               Management                                                     
13.          Certain Relationships and Related Transactions                 33

                                     PART IV

14.          Exhibits, Financial Statements, Schedules and Reports of       33
               Form 8-K                                                       
14(a)(1)     Financial Statements                                           33
14(a)(2)     Financial Statement Schedule                                   33
14(a)(3)     Exhibits                                                       33
14(b)        Reports on Form 8-K                                            36
             SIGNATURES                                                     37


                                       2


                                     PART I

ITEM 1. BUSINESS

Forward-looking Statements

      Certain forward-looking statements are included in this report. They use
such words as "may," "will," "expect," "believe," "plan" "anticipate" and other
similar terminology. These statements reflect management's current expectations
and involve a number of risks and uncertainties. Actual results could differ
materially due to changes in: global and local business and economic conditions;
legislation and governmental regulation; competition; success of operating
initiatives and advertising and promotional efforts; food, labor and other
operating costs; availability and cost of land and construction; adoption of new
or changes in accounting policies and practices; consumer preferences, spending
patterns and demographic trends; political or economic instability in local
markets; and currency exchange rates.

General

      The Company is a New Jersey corporation which was formerly known as Astor
Restaurant Group, Inc. (from October, 1986 - April, 1992) and International
Blimpie Corporation (from its formation in 1977 until October, 1986). The
Company engages in franchising, subfranchising and master licensing of the
Blimpie trademarks, trade names, service marks, logos (the "Blimpie
Trademarks"), marketing concepts and marketing programs. The Company franchises
BLIMPIE(R) Subs & Salads and Pasta Central(TM) and is the majority owner of Maui
Tacos International, Inc., the franchisor of Maui Tacos(TM) and Smoothie
Island(TM). BLIMPIE Subs & Salads offers a quick-service, healthy, sub sandwich
in approximately 2,000 franchise stores operating throughout the United States
and in 12 other countries. The main products sold in a Blimpie outlet are sub
sandwiches and salads. Blimpie(R) is a registered trademark of the Company.
Unless otherwise specified, the terms "Blimpie" and the "Company" include
Blimpie(R). The Company currently is developing Pasta Central, Maui Tacos and
Smoothie Island, and anticipates that the first location for each concept will
open before December 31, 1998. Pasta Central's baked pasta meals address current
eating trends for eat-in or take home replacement meals. Maui Tacos restaurants
provide a healthy, affordable menu of "Maui-Mex" items, including traditional
Mexican food marinated in Hawaiian spices. Smoothie Island is a selection of
blended beverages of frozen yogurt, fruit and nutritional supplements sold
through the Blimpie, Pasta Central, and Maui Tacos locations. The Company also
provides professional store design service and equipment sales through its
wholly-owned subsidiary, B I Concept Systems, Inc. Currently, the Company does
not operate any of the restaurants, subfranchisor or master licensor areas
within the Blimpie International system.

      The first Blimpie outlet commenced operations in 1964 in Hoboken, New
Jersey. The Company's rights regarding the Blimpie Trademarks and the
methodology and know-how which comprise the Blimpie outlet marketing concepts
and programs (the "Blimpie Marketing System") are, pursuant to written licensing
agreements between the Company and the owners of such rights, limited to
specific geographic regions throughout the World. See "Business - Trademarks,
Trade Names, Service Marks and Logos; Know-How and Methods of Operation." Since
the incorporation of the Company in 1977, the chain of franchised Blimpie
outlets has expanded to encompass 1,972 outlets located in 46 states, Argentina,
Canada, Cyprus, Dominican Republic, Jordan, Panama, Peru, Poland, Saudi Arabia,
South Africa, Spain and Great Britain (as of June 30, 1998). See "Business -
Blimpie Outlet Locations." There are approximately 250 additional Blimpie
outlets which are controlled by an entity unaffiliated with the Company that are
located in areas of the country in which the Company does not possess rights to
license the Blimpie trademarks or sell franchises or subfranchises.

      Commencing in 1977, the Company began selling individual outlet franchises
and area subfranchises. The Company distributes the nationally registered
Blimpie trademarks pursuant to a 99 year exclusive trademark grant (expiring in
the year 2076) from the trademark owners. Commencing in 1995, the Company began
selling master licenses for various territories located outside of the United
States. The Company distributes the internationally registered Blimpie
trademarks, as the owner of an 


                                       3


undivided 60% interest therein, and pursuant to an agreement with the holder of
the remaining 40% undivided interest therein which provides for automatic annual
renewals until July, 2090. See "Business - Trademarks, Service Marks, Trade
Names and Logos; Know-How and Methods of Operation."

      The Company derives its revenue primarily from four sources: (1) store
equipment sales, (2) continuing franchise fees based upon each franchisee's
gross sales, (3) fees from the grant of individual outlet franchises and (4)
fees from the grant of subfranchises to Subfranchisors and the grant of master
licenses to Master Licensors worldwide. Individual outlet franchises are granted
for both "traditional" locations, i.e., Blimpie outlets located in free-standing
buildings, shopping malls, and in-line urban store clusters, and "new-concept"
locations, i.e., convenience stores, institutional food service entities,
colleges, schools, mass feeders (such as institutional food service providers
and in-facility commissaries) and hospitals that sell or otherwise make all or
part of the Blimpie line of food products available to their customers,
clientele or attendees through facilities that may or may not contain all of the
components normally associated with a traditional Blimpie outlet, such as
kitchen, food preparation and customer dining areas. The Company also has
commenced developing several new types of product distribution formats, some of
which it has begun to introduce and some of which it anticipates introducing in
the future. One such program involves the sale of a limited number of prepared
Blimpie sandwiches and salads maintained in "Grab'n Go" refrigeration cases at
Company-approved "distribution points" operated by franchisees and
non-franchisees. There are approximately 200 Grab'n Go locations operating in
the United States. The Company currently is developing new types of carts,
kiosks, vending machines and other mobile Blimpie branded product delivery
systems. The Company further anticipates the development of a format that would
allow the sale of some Blimpie branded products at supermarkets and other retail
locations.

Financial Information About Business Segments

See Note 13 to the Company's audited financial statements.

The Blimpie Outlet Franchise, Subfranchise and Master License

      A Blimpie outlet is a non-cooking, sandwich outlet characterized by
portion-controlled meat and cheese combinations generally sold on six inch or
twelve inch French/Italian white or wheat bread garnished with special Blimpie
spices and dressings along with salads and other food items. The sandwich
products sold in these outlets are known as Blimpie sandwiches and the outlets
themselves are known as Blimpie outlets.

      The Company requires each franchisee to offer food products from a list of
products authorized by the Company. Such products include hot and cold
sandwiches, including hot items such as Italian meatball sandwiches and chicken
breast sandwiches, and cold items such as roast beef and club sandwiches. The
Company's "signature" item is the "Blimpie Best" sandwich, which consists of
ham, salami, cappacola, prosciuttini and provolone. In addition, all Blimpie
sandwiches are dressed at no additional charge with tomatoes, lettuce, onions,
oil and vinegar and oregano. The Company establishes recommended prices for food
products which franchisees may or may not adopt. Accordingly, such prices differ
depending upon geographic location. For example, in New York City a "Blimpie
Best" may sell for $3.89, while in Atlanta, Georgia, the same sandwich may be
purchased for $2.89.

      In addition to the authorized Blimpie sandwich line, Blimpie outlets also
offer a variety of salads including chef, tuna, seafood and tossed green salads
and a variety of baked products including bagels, rolls, muffins, cookies,
cinnamon buns, donuts and a variety of other products produced mostly from raw
frozen dough products and baked in the approved Blimpie deck oven installed in
each Blimpie outlet. Prices for all authorized products vary depending upon
geographic location.

      Each franchisee is obligated to purchase its raw materials, both food and
non-food, from authorized and designated distributors who may only sell
authorized and approved raw materials purchased from approved manufacturers and
suppliers. The Company negotiates approved product relationships with
manufacturers and suppliers on a national level with respect to all products
except 

                                       4


produce, whether or not they bear the Blimpie logo. The Company negotiates and
enters into recognition agreements authorizing approved distributors to deliver
to Blimpie outlets the raw products purchased by such distributors from approved
manufacturers and suppliers. All products purchased by franchisees on a local
level must meet the Company's quality standards. Franchisees may request
approval of additional manufacturers, suppliers or distributors subject to the
Company's approval, which approval is based upon a number of conditions
including price, quality, ability to service the system on a national basis and
such other reasonable standards as may be promulgated by the Company from time
to time. Currently, there are no other manufacturers, suppliers or distributors
approved by the Company other than those designated by the Company.

      The Company believes that it could easily obtain alternate manufacturers,
suppliers and distributors should any of its current manufacturers, suppliers or
distributors become unwilling or unable to provide the Company's franchisees
with the authorized required raw materials.

      A franchisee pays a non-refundable initial franchise fee (currently
$18,000) in connection with his execution of a franchise agreement which grants
to the franchisee the right to use the various Blimpie trademarks, trade names,
service marks, logos, marketing concepts and marketing programs, and to operate
a Blimpie outlet at a location to be agreed upon by the Company and the
franchisee in accordance with the operations manual issued by the Company to its
franchisees (the "Operations Manual"). The non-refundable initial franchise fee
payable by the holder of a new-concept franchise can range between $1.00 and
$18,000 depending on the number of new-concept transactions executed, the
location of the new-concept franchisee, the marketing area in question and other
subjective factors. After a location has been found and the lease or purchase
thereof has been negotiated by the franchisee and approved by the Company, the
franchisee then constructs and installs its Blimpie outlet in accordance with
design and layout specifications provided by the Company. Franchisees are
required, pursuant to the franchise agreement and the Operations Manual, to
maintain specified standards as to food quality, menu items, uniforms,
appearance, sanitation and all other aspects of outlet operations.

      In addition to the initial franchise fee, a Blimpie franchisee also pays
all other costs and expenses related to the installation of his Blimpie outlet
at an approved location. An equipment package, including but not limited to
slicing machines, refrigeration cases, food preparation counters and signs
bearing the registered "Blimpie" logos, costs approximately $25,000 to $40,000.
Construction of a Blimpie outlet, which generally includes walls, floor,
ceiling, plumbing and electrical work required to modify an existing premises to
an approved Blimpie design costs between $10,000 to $80,000 to complete. These
costs, plus the initial lease security payable to the owner of the leased
premises and utility deposits to the various utility companies and recommended
minimum opening inventory and working capital aggregating approximately $5,000
to $15,000, comprise the approximate cash investment of an average Blimpie
franchise.

      Blimpie franchisees are required to pay continuing franchise fees of 6% of
the franchisee's weekly gross sales. Franchisees are also required to pay
mandatory advertising contributions of 4% of the franchisees' weekly gross sales
except that persons or entities acquiring franchises before the Fall of 1994 are
required to pay mandatory advertising contributions of 3%. Two percent of the
advertising contributions made by franchisees in the same general marketing area
are used for the payment of advertising which benefits all of such franchisees,
while the remainder is used for national advertising. Canadian franchisees pay
continuing franchise fees of 8% and advertising contributions of 2%.

      Each Subfranchisor pays a subfranchise fee that is based upon the
population of the subfranchise. At present, the fee, which can typically range
between $10,000 and $350,000, is based upon a charge of $.10 per person located
within the area that is the subject of the subfranchise. In addition to the
subfranchise fee, each Subfranchisor must join a Subfranchisor advertising
cooperative association sponsored by the Company which purchases franchise
advertisements in national periodicals for the benefit of all Subfranchisors. A
Subfranchisor's annual contribution to the advertising cooperative typically
ranges between $1,200 and $4,800. The Company makes voluntary contributions to
the cooperative association that match the contributions made by the
Subfranchisors.


                                       5


      Each subfranchise consists of a specifically defined territory within
which the Subfranchisor has the exclusive right for a period of 50 to 60 years
to solicit potential purchasers of Blimpie franchises who sublicense directly
from the Company the right to use the Blimpie trademarks, trade names, service
marks, logos, marketing concepts and marketing programs.

      The Company's standard form of subfranchise agreement grants to the
Subfranchisor the exclusive license to purchase the territory for a one year
period, followed by four to six renewal terms, all but the last of which are
annual in duration. The license is subject to the Company's continuing right to
market and sell the Blimpie trademarks, trade names, service marks, logos,
marketing concepts and marketing programs within specified territories. If all
terms and conditions of the subfranchise agreement have been met during the
initial one year term and each of the subsequent one year renewal terms, a 50 to
60 year right is granted during the final renewal term upon payment of the fee
set forth in the agreement. Each subfranchise agreement obligates the
Subfranchisor to satisfy all of the operational obligations owed by the Company
to each franchisee within the Subfranchisor's territory at the sole expense of
the Subfranchisor; to use his best efforts to promote the sale of franchises
within his territory; and to meet certain sales quotas. Each such agreement is
terminable by the Company upon thirty days' notice in the event of the
Subfranchisor's default under certain provisions of the agreement. The
Subfranchisor may terminate the agreement upon certain defaults by the Company
and where such defaults remain uncured, depending on the nature of the default,
for more than 30 days to more than 75 days.

      Subfranchisors who are in full compliance with the obligations imposed
upon them pursuant to the subfranchise agreement, including, among other things,
the obligation to open defined quantities of franchised Blimpie outlets within
specified periods of time, are entitled to receive one half of each initial
franchise fee (after deductions for sales commissions, design, training and real
estate fees) paid by new franchisees establishing Blimpie outlets within the
Subfranchisor's territory, and one half of the 6% of gross sales continuing
franchise fee paid by such franchisees pursuant to their respective franchise
agreements with the Company.

      Each Master Licensor pays a master license fee that is based upon the
population of the master license territory. The fee, which typically ranges
between $10,000 and $1,000,000, is presently based upon a charge that ranges
from $.01 per person to $.10 per person located within the area that is the
subject of the master license.

      Each master license consists of a specifically defined territory within
which the Master Licensor has the exclusive right for a period of 50 years to
solicit potential purchasers of Blimpie franchises who sublicense either
directly from the Master Licensor or from a wholly-owned subsidiary of the
Company the right to use the Blimpie trademarks, trade names, service marks,
logos, marketing concepts and marketing programs.

      The Company's standard form of master license agreement grants to the
Master Licensor the exclusive license, subject to the Company's continuing right
to market and sell the Blimpie trademarks, trade names, service marks, logos,
marketing concepts and marketing programs, within specified territories for a
term of 50 years. Each such agreement obligates the Master Licensor to satisfy
all of the operational obligations to each franchisee within the Master
Licensor's territory at the sole expense of the Master Licensor and to meet
certain sales quotas. Each Master Licensor is required to organize a regional
advertising program. Each such agreement is terminable by the Company upon
notice in the event of the Master Licensor's default under certain provisions of
the agreement. The Master Licensor may terminate the agreement upon certain
defaults by the Company where such defaults remain uncured for periods ranging
from 30 to 75 days, depending upon the nature of the default.

      Master Licensors who are in full compliance with the obligations imposed
upon them pursuant to the master license agreement including, among other
things, the obligation to open defined quantities of franchised Blimpie outlets
within specified periods of time, are entitled to receive 5/8 of the initial
franchise fees paid by new franchisees establishing Blimpie outlets within the
Master Licensor's territory, and 5/8 of 


                                       6


the 8% of gross sales continuing franchise fees paid by such franchisees
pursuant to their respective franchise agreements with the master licensor, the
Company or the Company's subsidiary.

      The Company markets and sells franchises, subfranchises and master
licenses through advertisements placed in local and national periodicals,
through presentations at trade shows and franchise conventions, through
referrals from existing franchisees, Subfranchisors and Master Licensors and
through informational materials placed in Blimpie outlets.

      As of June 30, 1998 there were 105 existing domestic subfranchisors, at
least one of which is located in each of the 46 states in which the 1,972
domestic Blimpie outlets are located; four Canadian subfranchisors, one of which
is located in each of the Provinces of Alberta, British Columbia, Manitoba and
Ontario in which 14 Blimpie outlets are located; and 13 Master Licensors for the
countries of Argentina, Bahrain, Cyprus, Dominican Republic, Egypt, Great
Britain, Greece, Jordan, Kuwait, Lebanon, Northern Ireland, Oman, Panama, Peru,
Poland, Portugal, Puerto Rico, Qatar, The Republic of Ireland, Saudi Arabia,
South Africa, Spain, United Arab Emirates, Uruguay and Venezuela in which
collectively there are 23 outlets located. Such subfranchises and Master
licenses range in size, depending upon the specific geographical area involved,
from entire states to a specific county or counties. See "Business - Blimpie
Outlet Locations"; "Management's Discussion and Analysis of Financial Condition
and Results of Operations - Results of Operations."

Services to Franchisees

      On a continuing basis, franchisees in the U.S. and Canada are furnished
with advisory assistance from the Company regarding outlet operations, new menu
items and new marketing aids developed by the Company. No additional fees are
charged to franchisees for these services or for the training program described
below. The Company, in its sole discretion, also provides services to
franchisees by visiting their outlets and inspecting them for quality,
cleanliness and service. A written operation inspection analysis is provided
after each inspection. Outside of the U.S. and Canada, Master Licensors provide
all such services, with the assistance of the Company.

      The Company provides training for new franchisees in the U.S. and Canada
consisting of (i) forty hours of pre-training classes at an existing Blimpie
outlet approved by the Company, (ii) one week of classroom training at its
Georgia training center, and (iii) an additional 80 hours of operational
post-training at an existing Blimpie outlet approved by the Company. The Company
provides training for new Subfranchisors and Master Licensors consisting of two
weeks of classroom training at its Georgia training center, plus 80 hours of
operational training at an existing Blimpie outlet approved by the Company. The
training program addresses all phases of outlet operations from service training
to financial management, including the various controls of the Blimpie marketing
system specified in the Operations Manual. Inventories, ordering procedures,
hiring and firing, equipment maintenance, product controls, bookkeeping and
accounting are all covered by the training program. The training provided to
Subfranchisors and Master Licensors also encompasses franchisor-related
activities including, but not limited to, franchise sales, communication,
analysis of franchisee construction needs and the fulfillment thereof.

      After a Blimpie outlet is constructed or renovated and the equipment
installed, a Company representative, Subfranchisor or Master Licensor generally
is on site for one week after an outlet opens for the purpose of providing
additional operational assistance and supervisory functions. Each Subfranchisor
or Master Licensor is responsible for providing each franchisee within his
territory with operational assistance throughout the term of his subfranchise or
master license agreement. Generally, a Company representative is only on site as
described above with respect to the first three franchisees which open outlets
within a territory. However, representatives of the Company remain available on
a continuing basis to provide additional support to franchisees, Subfranchisors
and Master Licensors. In connection therewith, the Company maintains a toll-free
hotline by which franchisees and Subfranchisors may contact representatives of
the Company for advice and assistance regarding operational matters.


                                       7


Blimpie Outlet Properties

      Each traditional franchisee in the U.S. and Canada generally is required
to lease the outlet premises from a designated leasing subsidiary of the
Company. Each franchisee outside of the U.S. and Canada generally is required to
lease the outlet premises from a corporation in which the Master Licensor owns
50% and the Company or its designee owns 50%, or such franchisee is required to
provide a collateral assignment of the lease to the jointly owned corporation.
In all such cases, it is the franchisee's sole obligation to find the premises
to be leased and to obtain the Company's approval of such location as the situs
of his franchised outlet. Once the location is approved, the Company (or its
leasing subsidiary) will negotiate and enter into a lease of the premises,
subject to the franchisee's approval, and will then enter into a sublease
thereof with the franchisee for the entire term and renewal term, if any, of the
lease of the premises less one day (generally 10 to 20 years). The percentage
royalty and advertising payments due pursuant to the franchise agreement
constitute additional rent under the sublease. Payment of the percentage
royalties and advertising fees under the franchise agreement satisfies the
above-mentioned corresponding additional rental payment obligation under the
sublease. All rents specified pursuant to the lease of the premises are paid
directly by the franchisee to the landlord specified in the lease pursuant to
the cancelable authorization by the Blimpie subsidiary leasing corporation set
forth in the sublease. Accordingly, except in a rare case in which the Company
or one of its subsidiaries may be the owner and landlord of a franchisee's
outlet, no funds which constitute the rent and additional rent due under the
lease of the premises are ever commingled or otherwise used by the Company or
any of its affiliates or subsidiaries. The Company has no payment or performance
obligations with respect to any of the existing outlet location leases, except
for less than one percent thereof.

      The leasing/subleasing mechanism described above enables the Company to
maintain control of each Blimpie outlet premises and to enforce franchisee
compliance with the Company's authorized product line and quality standards. In
addition, since percentage royalties and advertising fees constitute additional
rent under the subleases, the leasing/subleasing mechanism gives the Company an
additional vehicle through which to enforce its rights regarding receipt of such
payments and payments to the landlord of the Blimpie outlet premises. Typically,
upon a franchisee's failure to timely make rental payments, the Company's
leasing subsidiary will receive notice from the landlord of such fact. The
franchisee is then notified of its default and is given the opportunity to cure
the default. Upon failure to cure the default, eviction proceedings usually will
be instituted by either the unaffiliated landlord or the Company's leasing
subsidiary. Following eviction of the franchisee, the Company, if the landlord
so permits, will attempt to sell the existing franchised outlet to a new
franchisee who will take possession of the premises subject to the terms of the
prior lease and sublease, or pursuant to a new lease negotiated by the Company
with the landlord, and a new sublease. In cases where a lease has been
terminated and/or a franchisee has been evicted, if a replacement franchisee
cannot be obtained by the Company to cure all defaults and operate or re-open
the Blimpie outlet in question, it is the general policy of the Company either
to abandon the location and the leasing subsidiary, or to dispose of ownership
of the leasing subsidiary to unaffiliated parties for nominal consideration.

      Substantially all leases executed by the Company's various leasing
subsidiaries during the past five years have provided (and it is the Company's
intention that all future leases for outlet premises shall provide) that the
respective landlords thereunder will not directly or indirectly claim or
institute legal proceedings against the Company.

      All of the 1,972 existing Blimpie outlets (as of June 30, 1998) are
operating in premises located in free-standing buildings, shopping malls,
shopping centers, in-line urban store clusters, convenience stores,
institutional food service facilities, colleges, schools, mass feeders,
hospitals, bowling alleys, golf courses and subway stations. The size of a
Blimpie outlet varies from 400 square feet to approximately 3,500 square feet.
Since the cost of renovating pre-existing premises into an approved Blimpie
outlet is dependent upon the condition and prior use of the premises, an exact
estimation is impossible. Historically, the cost of Blimpie outlet
construction/renovation, which must be completed in accordance with design and
layout specifications provided by the Company, and at the franchisee's sole
expense, has ranged from as low as $10,000 to as high as $80,000. The franchisee
must also equip the Blimpie outlet 


                                       8


at the franchisee's sole cost and expense. Such equipment costs, in the
aggregate, approximately $25,000 to $40,000.

Blimpie Outlet Locations

      The following table sets forth the number of Blimpie franchised outlets in
operation as of June 30, 1998:

                              Number                                    Number
                               of                                        of
Location                     Outlets      Location                     Outlets

United States outlets:                    United States outlets (cont'd):
Alabama                         22        Oklahoma                        12
Alaska                          11        Oregon                          15
Arizona                         75        Pennsylvania                    56
Arkansas                        19        Rhode Island                     9
California                      69        South Carolina                  56
Colorado                        36        South Dakota                     3
Connecticut                     31        Tennessee                       74
Florida                        174        Texas                          140
Georgia                        196        Utah                            37
Hawaii                           9        Washington                      33
Idaho                           14        West Virginia                   19
Illinois                        37        Wisconsin                       27
Indiana                         56        Wyoming                         10
Iowa                            58                                  ---------
Kansas                          15        United States total          1,935
Kentucky                        25
Louisiana                       42        International outlets:
Maine                            2        Argentina                        5
Massachusetts                    5        Canada                          14
Michigan                        80        Cyprus                           3
Minnesota                       28        Dominican Republic               1
Mississippi                     15        Jordan                           1
Missouri                        59        Panama                           1
Montana                          7        Peru                             1
Nebraska                        22        Poland                           1
Nevada                          34        Saudi Arabia                     1
New Hampshire                    1        South Africa                     1
New Jersey                      53        Spain                            3
New Mexico                      13        Great Britain                    5
New York                        76                                  ---------
North Carolina                  65        International total             37
 North Dakota                    5                                  ---------
Ohio                            90        Total                        1,972
                                                                    =========

Government Regulation

      The Federal Trade Commission and various state governmental authorities
have adopted laws regulating franchise operations and the franchisor-franchisee
relationship. Such laws vary from merely requiring the filing of disclosure
documents concerning the offer and sale of franchises to the application of
statutory standards regulating established franchise relationships. The most
common provisions of those laws regulate the substance of franchisor-franchisee
relationships and establish restrictions on the ability of franchisors to
terminate or to refuse to renew franchise agreements. Other states' laws contain


                                       9


provisions designed to ensure the fairness of the franchise agreements to
franchisees by, among other means, including limitations, prohibitions and/or
restrictions pertaining to the assignability of the rights of franchisees; a
franchisee's right to own or be involved in other businesses; franchisee
membership in trade associations; and franchisor interference with franchisee
employment practices.

      In addition to the foregoing state regulations, the Federal Trade
Commission has adopted rules and guidelines which require franchisors to make
certain disclosures to prospective franchisees prior to the offer or sale of
franchises. In addition to requiring the disclosure of information necessary for
a franchisee to make an informed decision on whether to enter into a franchise
relationship, the guidelines delineate the circumstances in which franchisors
may make predictions on future sales, income and profits. The Company does not
furnish or authorize its salespersons to furnish any oral or written information
on the actual or projected sales, costs, income or profits of a franchise.
Failure to comply with such rules constitutes an unfair trade practice under
Section 5 of the Federal Trade Commission Act.

      Several state and federal courts have revealed a tendency to be
sympathetic to and desirous of protecting the rights and interests of
franchisees in litigation with their franchisors. Although such tendency may
result in some modification of the Company's licensing activities and some
delays or failures in enforcing certain of its rights and remedies under certain
franchising and lease agreements, the Company does not believe that such
modifications, delays or failures will have a materially adverse effect on its
operations or business. However, the law applicable to franchise operations and
relationships is rapidly developing, and the Company is unable to predict the
effect on its operations of additional requirements or restrictions which may be
enacted or promulgated or of court decisions which may generally be adverse to
the franchise industry. The Company believes that it has conducted and is
conducting its business in substantial compliance with all applicable laws and
regulations governing its operations.

      The franchisees' outlets are also subject to regulatory provisions
relating to the wholesomeness of food, sanitation, health, safety, fire, land
use and environmental standards. Suspension of certain licenses or approvals,
due to failure to comply with applicable regulations or otherwise, could
interrupt the operations of the affected outlet or otherwise adversely affect
the outlet. The franchisees are also subject to federal and state laws
establishing minimum wages and regulating overtime and working conditions.
Changes in such laws could result in an increase in labor costs that could
adversely affect the outlet.

      The Company believes that it is conducting its business in substantial
compliance with all applicable laws and regulations governing its operations.

Trademarks, Trade Names, Service Marks And Logos; Know-How And Methods Of
Operation

      The Company regards the Blimpie Trademarks and the Blimpie Marketing
System as having significant value and as being important to its marketing
efforts. Each Blimpie franchisee and Subfranchisor is authorized pursuant to his
franchise agreement to use the Blimpie Trademarks and Blimpie Marketing System,
along with all other future trademark filings.

      The Blimpie Trademarks and Blimpie Marketing System may only be used by
traditional and new-concept Blimpie outlets which sell Blimpie sandwiches and
Blimpie-related products, and by Blimpie distribution points. There are specific
product limitations as to each Blimpie outlet so that each Blimpie franchisee
may sell only those products authorized by his particular franchise agreement
and the Operations Manual or otherwise approved in writing by the Company. Any
variation from the authorized product line is actionable by the trademark owners
or the Company.

      Prior to 1976, all rights under the laws of the United States pertaining
to the Blimpie Trademarks and the Blimpie Marketing System were owned by Anthony
P. Conza and David L. Siegel, Esq. (who are the Company's founders and principal
shareholders, directors and, respectively, the President and Chief Operating
Officer, of the Company) and by Peter DeCarlo, an individual who is not
affiliated with the Company. During that period of time, Messrs. Conza, Siegel
and DeCarlo conferred the right to distribute the Blimpie Trademarks and to
license the use of the Blimpie Marketing System upon a number of 


                                       10


corporations which they owned and controlled. In 1976, they ceased their joint
association and divided, by written agreement, the right to issue Blimpie
franchise and subfranchise agreements. In 1984, Mr. DeCarlo assigned his
interests in the Blimpie Trademarks to Metropolitan Blimpie, Inc. ("MBI"), a
corporation which is not affiliated with the Company.

      Prior to 1991, MBI, and Messrs. Conza and Siegel had reserved to
themselves and jointly owned undivided 40%, 40% and 20% interests, respectively,
in and with respect to all international, i.e. non-U.S., rights pertaining to
the Blimpie Trademarks and the Blimpie Marketing System.

      The Company, pursuant to 99 year grants made to it by Messrs. Conza and
Siegel in 1976, has the exclusive right to distribute the Blimpie Trademarks and
license the use of the Blimpie Marketing System in the following territories
located within the U.S.: Alabama, Arizona, Connecticut, Florida, Georgia, Idaho,
Illinois, Indiana, Kentucky, Louisiana, Maine, Massachusetts, Michigan,
Minnesota, Mississippi, Montana, New Hampshire, the Counties of Morris, Warren,
Sussex, Bergen, Passaic and Essex in New Jersey except for the Cities of Alpine,
Belville, Cliffside Park, Cloister, Cresskill, Demarest, Dumont, East
Rutherford, Edgewater, Englewood, Englewood Cliffs, Fairview, Fort Lee,
Hackensack, Harrington Park, Haworth, Old Tappan, Northvale, Nutley, Norwood,
Palisades Park, Paterson, Ridgefield, Ridgefield Park, Rock Leigh, Rutherford,
South Hackensack and Tenafly; New York (except for the following counties: New
York, Bronx, Kings and Queens, Westchester and Rockland), Ohio, Oregon, Rhode
Island, North Carolina, South Carolina, Tennessee, Texas, Utah, Vermont,
Washington, West Virginia, Wisconsin and Wyoming. In 1993, the Company acquired
from Messrs, Conza, Siegel and MBI the exclusive right to license the Blimpie
Trademarks and the Blimpie Marketing System in New Mexico, in consideration for
the transfer to MBI of the exclusive right to license the Blimpie Trademarks and
Blimpie Marketing System in Richmond County, New York.

      MBI presently has the right to distribute the Blimpie Trademarks and
license the Blimpie Marketing System in the following territories located within
the U.S. (collectively, the "MBI Territories"): Arkansas, Colorado, Delaware,
Iowa, Kansas, Maryland, Missouri, Nebraska, New Jersey (except for the counties
and cities referred to above), Nevada, the counties of New York, Queens, Kings,
Richmond, Rockland, Bronx and Westchester in New York, North Dakota, Oklahoma,
Pennsylvania (from the eastern border westward to and including Harrisburg),
South Dakota and Virginia. From time to time, the Company has been authorized by
MBI to issue, and has issued, franchises or subfranchises in the MBI
Territories. From each franchise sale, subfranchise sale or other sale, the net
receipts after the deduction of the specific expenses have been divided
unequally between the Company and MBI. The Company also is authorized to issue
replacement or substitute franchise agreements for any franchised locations
granted under MBI's authorization.

      The Company possesses the exclusive right to license the Blimpie
Trademarks and Blimpie Marketing System in the area of Northern California
between the southern border of Monterrey and the northern border of the state,
including the counties of Monterrey, San Benito, Santa Cruz, Santa Clara, San
Mateo, Alameda, Mariposa, San Francisco, Contra Costa, Marin Novato, Mono,
Tudumne, Calaveras, Napa, Solano, Sonoma, Amedor, Alpine, Sacramento, Yolo,
Sutter, El Dorado, Placer, Colusa, Nevada, Lake, Yuba, Mendocino, Glenn, Sierra,
Butte, Tehama, Plumas, Humboldt, Trinity, Shasta, Lassen, Del Norte, Siskiyou
and Modoc. Blimpie of California, Inc. ("BOC"), a corporation which is not
affiliated with the Company, possesses the exclusive right to license the
Blimpie Trademarks and Blimpie Marketing System throughout the balance of the
state of California pursuant to a joint trademark distribution agreement which
the Company and MBI entered into in 1984 with ISM, Inc. (a corporation which is
not affiliated with the Company), which agreement was subsequently assigned to
BOC, and thereafter amended. A number of franchised Blimpie outlets located in
Southern California have been established pursuant to trademark licenses granted
by BOC. The Company receives 2.5% of the gross sales by such franchisees, and
shares half of such receipts with MBI.

      By agreement dated July 19, 1991 (the "1991 Agreement"), MBI granted to
the Company the exclusive right to license the Blimpie Trademarks and Blimpie
Marketing System throughout the MBI Territories, except for those portions
thereof located in, or consisting of, Delaware, Maryland, New Jersey, New York,
Pennsylvania, Virginia and Washington DC. The Company also acquired, pursuant to
the 1991 


                                       11


Agreement, the exclusive right to license the Blimpie Trademarks and Blimpie
Marketing System in Alaska, Hawaii, Puerto Rico and all other U.S. territories
located outside of the continental U.S.

      In accordance with the 1991 Agreement, the Company acquired all rights
which MBI possessed regarding the licensing of the Blimpie Trademarks and
Blimpie Marketing System in all non-U.S. territories, subject to completion of
appropriate trademark filings in each territory at the expense of the Company.

      In consideration for the grants made to the Company by the 1991 Agreement,
the Company agreed to pay specified percentages of all revenues derived by the
Company within the MBI Territories and outside of the U.S., subject to a minimum
annual payment requirement of $100,000. The 1991 Agreement provided for an
initial term of 42 months, and further provides for automatic annual renewals
until July 2090, provided that the Company continues to pay said minimum annual
payments. If the Company fails to satisfy its payment obligations under the 1991
Agreement, the Company would lose the right to license the Blimpie Trademarks
and Blimpie Marketing System outside of the U.S. and throughout the MBI
Territories. From July 1991 through June 30, 1998, the Company paid
approximately $2,587,000 to MBI pursuant to the 1991 Agreement. Management has
no reason to believe that MBI would ever seek to cancel or terminate the 1991
Agreement. Furthermore, management believes that the Company will continue to
pay not less than $100,000 per year to MBI pursuant to the 1991 Agreement, and
that such agreement shall remain in full force and effect throughout the entire
period of permissible automatic renewals thereof. However, no assurance can be
given that the 1991 Agreement will remain in full force and effect until July
2090.

      In accordance with a written agreement which the Company executed with
Anthony P. Conza and David L. Siegel, the Company's Chairman and Chief Executive
Officer and its Vice Chairman and Chief Operating Officer, respectively, on
February 18, 1997, the Company acquired ownership of the undivided 60% interest
in the international rights to the Blimpie trademarks and Blimpie marketing
system owned by such individuals. In accordance with such agreement, the terms
of which were negotiated by a Committee of the Board consisting solely of
outside directors, the Company agreed to pay $4.5 million ($3 million to Mr.
Conza and $1.5 million to Mr. Siegel), plus certain contingent fees which take
effect after cumulative international revenues exceed $5 million, in
consideration for their sale of such rights to the Company. Commencing on
January 1, 2002, or such later year in which aggregate international revenues
exceed $5 million, and continuing through the year 2052, the Company will be
obligated to pay the first $150,000 of the revenues it derives from its
international operations to Messrs. Conza ($100,000) and Siegel ($50,000). The
agreement further provides that each of Messrs. Conza and Siegel may elect, at
any time prior to January 1, 2001, to receive a lump sum distribution of $3
million ($2 million payable to Mr. Conza and the balance payable to Mr. Siegel)
in lieu of such annual fee payments. If either or both of Messrs. Conza or
Siegel do not exercise such option, the agreement grants to them a further
option, exercisable at any time prior to January 1, 2006, to receive smaller
lump sum payments based upon the foregoing amounts, but reduced pursuant to a
formula to account for any annual contingent fee payments made to them prior to
exercise of the second option. In determining the fairness of the consideration
paid to Messrs. Conza and Siegel, the Committee of outside directors relied upon
a report regarding the valuation of the international trademarks and the
international rights to the Blimpie marketing system which had been prepared for
the Committee by a firm of trademark valuation experts which had been retained
for such purpose. The agreement supersedes a licensing agreement pertaining to
such international trademark and marketing system rights which the Company had
previously entered into with such individuals. Metropolitan Blimpie, Inc. (MBI),
an unaffiliated company, continues to own the balance of such international
trademark and marketing system rights. Previously executed international
licensing agreements between MBI and the Company also remain in place.

      On October 1, 1995, the Company entered into an agreement to settle a
trademark infringement proceeding which it commenced in Canada against an
unaffiliated party (the "claimant") who had filed trademark registration
documents seeking trademark protection for the word "Blimpie" prior to the time
that the Company made such filings in Canada. Pursuant to the settlement
agreement, the Company acquired all rights held by the claimant in such Canadian
trademark registration in consideration for the payment of $40,000 and an
agreement to issue 125,000 unregistered shares of the Company's Common 


                                       12


Stock at the rate of 25,000 shares per year. The issuance of each installment
after the initial 25,000 shares (which were issued upon the closing of such
settlement) is subject to the claimant's compliance with various conditions
specified in the settlement agreement.

      To the knowledge of the Company, there are no infringing uses of the
Blimpie Trademarks in any territory where any of the Company's franchisees has
established or attempted to establish operations which would in any way
materially affect the use of such trademarks by the Company or a franchisee.

Research and Development

      The Company conducts ongoing development of new menu items and test
markets such products, as well as new Company-developed food marketing aids, in
selected Blimpie outlets. Although such research and development activities are
important to the Company's business, its expenditures for these activities
heretofore have not been material.

Business Expansion

      Equipment Leasing. The Company provides financing to new and existing
franchisees primarily through entering into participation arrangements with
unaffiliated third party finance/leasing entities. During the year ended June
30, 1998, the Company participated in the financing of 39 of such equipment
leases, and at June 30, 1998, the balance of those participations totaled
$679,000. The Company believes that such programs will result in an increase in
financing profits and an increase in franchise sales due to the greater
availability of equipment to new and existing franchisees. However, no
assurances can be given in that regard.

      Domestic Expansion. The Company plans to grow through continued
development of traditional and new-concept Blimpie outlets throughout the U.S.
The Company also plans to continue to hire and train additional staff to develop
new types of Blimpie distribution points throughout the U.S.

      International Expansion. The Company continues to grow internationally
through the sale of master license agreements. The agreements are analogous to
subfranchise agreements, except that the master licensor or a wholly-owned
subsidiary of the Company enters into franchise agreements directly with the
franchisees in each international market. The master licensor, in effect, is the
Company's representative in that specific country and is obligated to provide
all of the support services and selling activities required to develop the
franchised market. Initially, however, the Company will provide administrative
support to assist the master licensors. The Company has entered into master
license agreements for the following countries: Argentina, Bahrain, Canada
(provinces of Alberta, British Columbia, Manitoba and Ontario), Cyprus,
Dominican Republic, Egypt, Great Britain, Greece, Jordan, Kuwait, Lebanon,
Northern Ireland, Oman, Panama, Peru, Poland, Portugal, Puerto Rico, Qatar, The
Republic of Ireland, Saudi Arabia, South Africa, Spain, United Arab Emirates,
Uruguay and Venezuela. In addition, the master licensor for Egypt, Lebanon and
Jordan has purchased a two year option to buy the master license rights for
Syria.

      In the United Kingdom, pursuant to an amendment of the master license
agreement, the Company formed a 50% owned subsidiary, Blimpie International of
Great Britain, Ltd., which will issue franchise agreements for use in the United
Kingdom.

      The Company anticipates that it will execute master license agreements for
various other countries in the near future. The Company also plans to develop
joint venture agreements with various entities such as petroleum marketers or
convenience store chains for the installation of Blimpie outlets in such
entities' locations. The Company is in the midst of negotiations for several
such arrangements in the United Kingdom and elsewhere. There can be no
assurance, however, that the Company will consummate any such transactions.

      Development of Blimpie Branded Products. The Company's long term strategic
plan includes developing products for sale at distribution points such as
Blimpie restaurants, supermarkets and 


                                       13


convenience stores. The Company began selling Blimpie branded peppers, potato
chips and potato sticks during the year ended June 30, 1998 in a limited number
of Blimpie outlets. The Company intends to expand this initiative by increasing
the number of Blimpie branded products and the number of locations in which they
are sold. No assurances can be given, however, that the sale of Blimpie branded
products will continue to generate increased revenue for the Company.

      Expansion of Equipment Sales Department. Due to the success achieved by
the Company from the sale of equipment to Blimpie franchisees, the Company has
expanded its equipment sales department in Houston, and began selling equipment
to franchisees of other chains commencing in fiscal 1998. In connection with
such expansion, the equipment sales department was reorganized as a wholly owned
subsidiary known as BI Concept Systems, Inc. The Company believes that this
expansion will increase revenue, and result in an increase in net income.
However, no assurances can be given in such regard.

      Acquisition of Existing Franchise Concept. On October 29, 1997 an
agreement was signed between the Company and Maui Tacos International, Inc.
(MTII) which resulted in the Company acquiring a majority interest in MTII. See
"Business - Business Expansion - Development of New Franchise Concepts" below.
The Company believes that its mature infrastructure is capable of supporting
additional franchise systems, and that additional acquisitions of this nature
will open up additional market segments for development by the Company. However,
no assurances can be given that additional acquisitions will be consummated, and
if consummated, that the Company will generate increased revenues or net income
therefrom.

      Development of New Franchise Concepts. The Company is actively engaged in
the development of new franchised food concepts involving product offerings
which will not be directly competitive with the products offered by the chain of
Blimpie outlets.

      Maui Tacos(TM) - In October 1997 the Company acquired a majority interest
in MTII, a concept featuring a health-oriented, affordable restaurant-quality
menu of "Maui-Mex" items, including traditional Mexican foods marinated in
Hawaiian spices. The Company has acquired the trademarks and development rights
for Maui Tacos, and intends to convert the existing full service restaurant
concept with six locations operating in Hawaii into a quick service restaurant
concept. The strategy of Maui Tacos is to award development rights to
subfranchisors and master licensors across the United States and
internationally. The first company-owned restaurant is under construction in
Atlanta and is expected to be operational prior to December 31, 1998.

      Pasta Central(TM) - This Company-created concept features baked pasta and
pizza offerings in the HMR (Home Meal Replacement) category that address current
eating trends for eat-in or take home meals. The Company's strategy for this
concept is to co-brand Pasta Central with Blimpie outlets to create natural
synergies and cost efficiencies. In the typical Blimpie location, the majority
of sales take place at lunch time. The Company anticipates that Pasta Central
will generate significant evening traffic, inasmuch as it includes meals for
in-store dining, take-away, or for final preparation and consumption at home.
The Company expects that the two concepts can co-exist in the same location and
generate greater returns to the franchisee and the Company based on higher
revenues and lower costs as a percentage of these revenues. The concept may
eventually be developed as a stand-alone location. The first location is
expected to be operational prior to December 31, 1998.

      Smoothie Island(TM) - This MTII-created concept features offerings of
blended beverages of frozen yogurt, fruit and nutritional supplements. Smoothie
Island will be co-branded with Blimpie and Maui Tacos locations, and may also
stand alone in other venues such as airports, sporting arenas, and fitness
centers. The first two locations opened within existing Blimpie locations in
early September 1998 in Tallahassee, FL and Denver, CO.

      No assurances can be given that the Company will be able to successfully
develop any or all of these new franchise food concepts. The Company has
incurred substantial initial costs associated with the development of these new
concepts and it will, in all likelihood, continue to incur substantial initial


                                       14


costs which will exceed the initial revenues to be derived therefrom.
Furthermore, no assurances can be given that the Company will be able to develop
sufficient market acceptance and market penetration with respect to any of the
new franchise concepts, or that it will be able to derive any revenues or net
income from such undertakings.

COMPETITION

      The Company and its franchisees compete in the quick-service outlet
industry, which is highly competitive with respect to price, service, outlet
location and food quality, and is often affected by changes in consumer tastes,
local and national economic conditions affecting consumer spending habits,
population trends and traffic patterns. The Company and its franchisees compete
with an increasing number of national chains of quick-service outlets, a number
of which have dominant market positions, and possess substantially greater
financial resources and longer operating histories than the Company.

      The Company's most significant competitor is the Subway(R) chain of
sandwich outlets, whose outlets offer food products substantially similar to
those offered by Blimpie outlets, at comparable prices. The Company and its
franchisees also compete with regional and local franchised and independently
owned outlet operations, many of which are larger in terms of financial
resources and sales volume, than the Company's chain of franchised outlets and
its franchisees, respectively.

      Blimpie outlets compete principally on the basis of price, nature of
product, food quality and quality of service. In selling franchises, the Company
competes with a number of franchisors of outlets and other business concepts. In
general, there is also active competition for management personnel, as well as
for attractive commercial real estate sites suitable for outlets.

      The Company is also required to respond to various consumer preferences,
tastes and eating habits; demographic trends and traffic patterns; increases in
food and labor costs; and national, regional and local economic conditions. In
the past, several quick-service restaurant companies have experienced flat
growth rates and declines in average sales per outlet, in response to which
certain of such companies have adopted "value pricing" strategies. Such
strategies could have the effect of drawing customers away from companies that
do not engage in discount pricing and could also negatively impact the operating
margins of competitors that do attempt to match competitors' price reductions.
Continuing or sustained price discounting in the fast food industry could have
an adverse effect on the Company.

      The Company believes that it can differentiate itself from its
competitors. Blimpie outlets offer freshly sliced-to-order sandwich products,
freshly made salads, freshly baked bread and bakery products which are
distinguished by use of high quality ingredients, as compared to pre-made or
pre-sliced sandwich products made with lesser quality ingredients.

EMPLOYEES

      As of June 30, 1998, the Company employed 109 full-time employees
(including thirteen officers). Nineteen employees (including five officers)
attend to the Company's franchisee operations support, executive management and
legal staffing needs at the Company's New York City office; 16 employees
(including one officer) provide construction and design and franchisee
operations support services at the Company's Houston, Texas office; and 74
employees (including seven officers) are engaged in accounting, franchisee
operations support and training, marketing and franchise development activities
at the Company's Atlanta, Georgia office. In addition, five employees (including
one officer) of MTII are engaged in franchisee operations support, executive
management and franchise development activities in an office adjacent to the
Company's Atlanta, Georgia office. None of the employees is covered by
collective bargaining agreements. All of the Company's full-time employees,
including executive officers, are covered by a health plan and the Company's
401(k) profit sharing plan.


                                       15


      The Company considers its employee relations to be good. The Company
believes that it provides working conditions and pays salaries and bonuses that
compare favorably with those of its competitors.

      The Company has adopted a stock incentive plan for its employees and
officers. See "Executive Compensation - Omnibus Stock Incentive Plan."

ITEM 2. PROPERTIES

      The Company has its principal offices at 740 Broadway, New York, New York,
where it leases, through a wholly-owned subsidiary, 740 Broadway Top Floor
Corp., approximately 6,000 square feet of office space from an unaffiliated
landlord. The Company is guarantor with respect to the obligations of said
subsidiary under such lease. Such subsidiary pays a monthly rent of $9,800 which
is subject to escalations, plus certain utilities and other fees. The term of
such lease expires in February, 2003. The Company also leases 18,710 square feet
of office space in Atlanta, Georgia from an unaffiliated landlord, through its
wholly owned subsidiary Blimpie Capital Corporation. The monthly payments under
such lease currently approximate $20,706 and escalate to $23,777 per month
during the last year of the lease term in 2003.

      The Company also subleases 3,585 square feet of office space in Houston,
Texas, on a month-to-month basis pursuant to an oral agreement with Vet Con
Management Company, Inc. ("Vet Con"), a company wholly owned by Joseph Conza.
Vet Con holds the lease relating to such office space with a landlord
unaffiliated with the Company. The Company makes monthly payments under such
sublease directly to the landlord. The monthly payments under such sublease made
by the Company are currently $3,200 and, if the Company continues to occupy the
premises pursuant to its oral sublease, may escalate to include annual common
area maintenance payments during the final three years of the lease term, which
may require moderate increased payments to the landlord for expenses incurred by
the landlord in maintaining common areas.

      The Company is also the owner of a building and is the lessee of a ground
lease relating to property in Marietta, Georgia. Such building was purchased by
the Company in 1984 for $80,855 and is currently subleased to a Blimpie
franchisee for use as a Blimpie outlet. There is no mortgage on such building.

      Each franchisee is required to lease the outlet premises from a designated
wholly owned leasing subsidiary of the Company. Each leasing subsidiary leases
such premises from a landlord unaffiliated with the Company. See "Business -
Blimpie Outlet Properties."

ITEM 3. LEGAL PROCEEDINGS

      An action was commenced against the Company in the United States District
Court for the Middle District of Florida entitled Mike Arodak v. Blimpie
International, Inc. (Civil Action No. 95-143-Civ-T-24). The plaintiff was the
holder of a license to own and operate a traditional Blimpie outlet within a 15
square mile protected area wherein no other Blimpie outlet may be located. In
1994, the Company authorized the installation of a new-concept Blimpie outlet in
a convenience store located outside of said protected area. The plaintiff
claimed that such new-concept outlet violated his protected area rights
notwithstanding the fact that it was located more than one mile beyond the
limits of such area at a point which is inside of the protected area of another
Blimpie franchisee who has given his permission to the establishment of the
new-concept outlet at such location. In December 1997, the plaintiff
acknowledged that the Company did not violate his franchise agreement or any
other rights, and withdrew all claims and causes of action in consideration for
the Company's agreement to purchase the plaintiff's franchise agreement and 15
square mile exclusive market for $75,000.

      An arbitration proceeding was brought against the Company entitled Blimpie
Food Services, Inc. v. Blimpie International, Inc. F/K/A Astor Restaurant Group
(case no. 511140041495). The claimant filed the demand for arbitration with the
Chicago, Illinois regional office of the American Arbitration Association


                                       16


("AAA") on November 30, 1995 and indicated that it was seeking unspecified
relief. The claimant formerly was a subfranchisor whose subfranchise was
terminated by the Company. On or about February 27, 1996, the Company sought
leave to file a counterclaim against claimant and its principal shareholder
alleging that claimant breached its subfranchise agreement and seeking a
declaration that it properly terminated claimant's subfranchise agreement, and
indemnification for any damages and attorneys' fees arising out of claimant's
conduct in connection with the sale of Blimpie franchises to third parties. On
April 9, 1996, claimant filed a motion for leave to amend the original
arbitration demand to seek compensatory damages in excess of $100,000, treble
and punitive damages, and attorneys' fees and costs, as well as cancellation of
a promissory note executed by claimant in connection with the purchase of the
subfranchise. The Claimant's application for leave to amend its claims, and the
Company's application for leave to interpose its counterclaim were granted by
the arbitrator. Thereafter, pre-hearing discovery and evidentiary hearings were
completed. During such hearings, the claimant quantified its claims for damages
as $710,000 for lost profits, approximately $165,000 in additional compensatory
damages and approximately $100,000 in attorney's fees and expenses. In December
1997, the arbitrator in a written decision ruled in the Company's favor by
denying all of the claims against the Company

      An arbitration proceeding was commenced against the Company in the New
York City office of the AAA entitled Michael J. Moran, Randall M. Besch, and
Alkeny, Inc. v. Blimpie International, Inc. (case no. 131140081696). The
claimant's arbitration demand seeks damages in the amount of $290,000 for its
alleged financial harm based upon a claim that the Company breached claimant's
franchise agreement when it allowed another Blimpie outlet to open within two
miles of the claimant's outlet. At the arbitration hearing which was held in May
1997, the Company adduced testimony that the allegedly infringing outlet is
located at a truck stop on an interstate highway and caters almost exclusively
to truckers who never venture into the town in which the claimant's Blimpie
restaurant is located. The arbitrator awarded the claimant $25,000, ordered the
Company to pay the claimant's share of the arbitrator's fee, and the
administrative fees and expenses of the AAA.

      Ocean Shore Group, Inc. ("OSG") filed a demand for arbitration with the
New York City regional office of the American Arbitration Association entitled
Ocean Shore Group, Inc. v. Blimpie International, Inc., Foodservice, Inc. and
Jane B. Davis, (case no. 131140030996) seeking specific performance of an
alleged contract, or in lieu thereof, damages in excess of $2,000,000. In
January, 1996, the Company and OSG entered into a letter of intent with respect
to a proposed subfranchise program in which OSG sought to purchase subfranchise
rights in five counties in the Daytona Beach area in the State of Florida.
However, another subfranchisor owned the rights in one of the counties and
refused to sell those rights to OSG. Prior to entering into an agreement with
the Company, OSG filed its demand for arbitration. The Company initially
objected to the arbitration demand because there was no arbitration agreement
between the parties. However, on June 5, 1996, the Company and OSG entered into
a written subfranchise agreement for four of the five counties. The subfranchise
agreement specifically provided for all disputes to be submitted to arbitration.
On June 17, 1996, OSG filed an action against the Company in Volusia County,
Florida, raising the same claims it raised in the arbitration demand (Case No.
96-31335-CICI, Circuit Court, Seventh Judicial Circuit in and for Volusia
County, Florida). The Court granted the Company's motion to stay the proceedings
in state court pending arbitration. Upon completion of the arbitration hearing,
the arbitrator awarded the claimant $50,000.

      Two arbitration proceedings were commenced in the Chicago, Illinois office
of the AAA Jac J. Howard and Bonnie Howard v Blimpie International, Inc. (case
no.) and Timothy J. Markham and Sophie Radlowski v Blimpie International, Inc.
(case no. 51114004797 American Arbitration Association, Chicago, Illinois). Both
proceedings involved claimants who were franchisees who formerly operated
Blimpie franchises in Bloomington, Illinois and Carol Stream, Illinois,
respectively. Both claims alleged that the Company violated (i) the Illinois
Consumer Fraud and Deceptive Business Practices Act, (ii) the Illinois Franchise
Disclosure Act and (iii) the Racketeer Influenced and Corrupt Organizations Act.
Claims of common law fraud in connection with the purchase of the franchises, as
well as claims for breach of written and oral contract based on the Company's
alleged failure to provide operational and other support and assistance to the
claimants were also alleged. Both arbitration demands sought compensatory
damages in an unspecified amount and treble damages for alleged violations of
the RICO statute. The Howard case was settled for $22,000. The claimants in the
Markham and Radlowski proceeding have 


                                       17


disclosed that they have suffered damages of approximately $100,000. The Company
has denied all liability, and is vigorously defending itself

      An arbitration proceeding was commenced in February 1998 in the San
Francisco, California office of the AAA entitled Peacox Ventures LLC v Blimpie
International, Inc. (case no. 74-114-0209-98). The claim alleges violations of
the California Franchise Investment Law, the California Unfair Practices Act,
fraud and negligent misrepresentation based on alleged misrepresentations and
omissions in the sale of franchises by the Company's subfranchisor, who is
alleged to be the Company's agent, as well as a claim for breach of contract
based on the Company's alleged failure to provide operational support and
assistance to the claimant. The demand seeks rescission of claimant's franchise
agreements and restitution of monies spent by the claimant in an unspecified
amount, as well as consequential damages in an unspecified amount and injunctive
relief. The Company has denied all liability, and is vigorously defending
itself. It anticipates that evidentiary hearings will be held in this proceeding
during the quarter ending December 31, 1998.

      It is the opinion of management that the liability, if any, arising from
all pending claims and lawsuits will not have a material adverse impact upon the
Company's consolidated earnings, financial position or cash flows.

Item 3a. Executive Officers of the Company

The following table sets forth certain information concerning all executive
officers of the Company. Executive officers are elected by the Board of
Directors to serve at the pleasure of the Board.

Name                    Age   Position
- ----                    ---   --------

Anthony P. Conza        58    President and Chief Executive Officer

David L. Siegel         54    Chief Operating Officer and General Counsel

Patrick J. Pompeo       59    Executive Vice President, Research and Development

Charles G. Leaness      48    Executive Vice President - Senior Corporate 
                                Counsel and Secretary

Joseph A. Conza         44    Senior Vice President, President - B I Concept 
                                Systems, Inc.

Robert S. Sitkoff       45    Senior Vice President, President - Maui Tacos
                                International, Inc.

Joseph W. Morgan        36    Senior Vice President, President - Blimpie Subs 
                                & Salads

Bruce A. Kolbinsky      37    Vice President - Franchise Development

Arthur L. Mancino       49    Vice President - New Business

Rebecca D. Killarney    41    Vice President - Marketing

Brian D. Lane           36    Vice President, Chief Financial Officer

      Mr. Anthony P. Conza, together with two individuals who are not affiliated
with the Company, originally created the Blimpie concept in 1964. He is one of
the original founders of the Blimpie outlet chain, and is a co-founder of the
Company. He has been Chairman of the Board of Directors, President and Chief
Executive Officer of the Company since the Company commenced business operations
in 1977. In 1992, "the Entrepreneur of the Year" for New York, an award
sponsored by Ernst & Young, Merrill Lynch and Inc. Magazine, was presented to
Mr. Conza. In the same year, he was also named Chain Operator of the Year by the
New York State Restaurant Association. He is a member of the Board 


                                       18


of the Jose Limon Dance Company, a member of the Board of Governors of The Boys
& Girls Clubs of America and he serves on the Dean's Council at Harvard
University's JFK School of Government. Mr. Conza is the brother of Joseph A.
Conza, the brother-in-law of Patrick Pompeo and the father-in-law of Joseph
Morgan.

      Mr. Siegel, one of the co-founders of the Company, served as the Company's
Executive Vice President and General Counsel and as a member of its Board of
Directors since its formation in 1977. In September 1995, he was appointed as
the Company's Vice Chairman of the Board, Chief Operating Officer and General
Counsel. He also served as the Company's Treasurer from 1977 until January,
1991. He is also a practicing attorney in the City of New York. Mr. Siegel
received a Bachelor of Arts degree in 1965 from Marietta College, a Juris Doctor
Degree in 1968 from New York University School of Law and a Master of Laws
Degree in 1970 from New York University School of Law. During the past five
years, Mr. Siegel has also served as an officer of each of the Company's leasing
subsidiaries.

      Mr. Pompeo has served as a director and Senior Vice President in charge of
operations since the time of commencement of the Company's business operations
in 1977. In September 1995, he became Executive Vice President of Research
Development and Procurement. Mr. Pompeo was employed for 16 years as a floor
supervisor by E.F. Hutton & Co., the former New York Stock Exchange member firm.
Mr. Pompeo is also a principal shareholder, officer and director of Georgia
Enterprises, Inc., the Company's Subfranchisor for the State of Georgia. Mr.
Pompeo is the brother-in-law of Anthony Conza.

      Mr. Leaness has been a member of the Company's Board of Directors since
the Company commenced business operations, and served as the Company's Senior
Vice President-Corporate Counsel for more than the past five years. In
September, 1995, he became an Executive Vice President. Mr. Leaness is also a
principal shareholder, officer and director of Llewellyn Distributors, Inc., the
Company's Subfranchisor for a part of New Jersey. Mr. Leaness received a
Bachelor of Arts degree from Tulane University in 1972 and a Juris Doctor degree
from New York Law School in 1982. Mr. Leaness is a practicing attorney in New
York State. He currently serves as Director of the New York State Restaurant
Association and is President of the New York City Chapter. Mr. Leaness also
serves on the Board of Directors of the International Franchise Association
(IFA).

      Mr. Joseph A. Conza held the position of Vice President - Construction and
Design from February 1, 1991 through August 1995. In September 1995, he was
appointed Senior Vice President - Equipment and Design Services. In November
1997, he was appointed President of B I Concept Systems, Inc., the Company's
wholly-owned equipment and design subsidiary. From 1986 through his appointment
as one of the Company's Vice Presidents, Mr. Conza was employed as President of
Lone Star Blimpie, Inc. He has also served as President of International
Southwest Blimpie, Inc. since 1990. Mr. Conza is also a principal shareholder,
officer and director of International Southwest Blimpie, Inc., the Company's
Subfranchisor for the Harris County (Houston), Texas market. Mr. Conza also owns
45% of Georgia Enterprises, Inc., the Company's Subfranchisor for the State of
Georgia. Mr. Conza is the brother of Anthony P. Conza.

      Mr. Sitkoff served as a Vice President, Treasurer and Chief Financial
Officer of the Company from January 1991 through August 1995. In September 1995,
he was appointed Senior Vice President, Treasurer and Chief Financial Officer.
In September 1997, he was appointed President of Maui Tacos International, Inc.
Between 1980 and 1985, he was self-employed as a distributor for Pepperidge
Farms' Biscuit Division. Between 1986 and 1988, he was a principal shareholder
and President of Blimpie of Central Florida, Inc., the Company's Subfranchisor
for the Orlando, Florida market. From 1989 through 1990 he was employed as
Controller of the Company. Mr. Sitkoff received a B.S. degree in Industrial
Management from Georgia Institute of Technology in 1974.

      Mr. Morgan joined the Company in 1992 in the capacity as a corporate
counsel. From 1994 through August 1995, he served as the Company's director of
strategic planning. In September 1995, he was appointed as Vice President of
Strategic Planning and in December 1996 he was appointed to Senior Vice
President of Strategic Planning. In September 1997 he was appointed President of
the Blimpie Subs & Salads division of the Company. During the three year period
prior to joining the 


                                       19


Company, Mr. Morgan attended the University of Miami School of Law, and received
a J.D. degree from said institution in June 1992.

      Mr. Kolbinsky has been Vice President-Operations since July 1994. Since
joining the Company in October, 1990, Mr. Kolbinsky has held the positions of
National Training Director and National Director of Operations. After graduating
from The University of North Carolina Chapel Hill in 1983 with a Bachelor of
Arts in Business Administration, Mr. Kolbinsky became a supervisor for Domino's
Pizza. Over the next six years he rose through the corporate ranks to the
position of South Eastern Operations Director in 1988, a position he held until
1989. During 1989 and 1990, Mr. Kolbinsky operated several Subway(R) submarine
sandwich franchise outlets.

      Mr. Mancino was elected Vice President of New Business in August 1995
after serving as Blimpie's Director of New Concepts since August 1993. In this
capacity he oversees development of new business opportunities in the various
new-concept areas such as petroleum, education, healthcare, and the like. Mr.
Mancino joined Blimpie as a salesperson in April 1992. From April 1990 to March
1992, Mr. Mancino was the Director of Franchising for EBC Franchise Group, Inc.
and from July 1988 to May 1990, Mr. Mancino was Vice President of Integrated
Concepts Corporation, a Burger King Franchisee.

      Ms. Killarney was appointed Vice President of Marketing in December of
1995. Upon joining the Company in June of 1991 she served as Director of
Marketing. Prior to joining Blimpie Ms. Killarney worked for Hardee's Food
Systems, Inc. in a Field Marketing capacity. Ms. Killarney works with the Boys &
Girls Clubs of America on their National Marketing Committee.

      Mr. Lane joined the Company in 1998 in the capacity of Vice President,
Chief Financial Officer. After graduating from the University of Georgia in 1984
with a Bachelor of Business Administration in Accounting, Mr. Lane joined Ernst
& Young LLP as a staff accountant. He progressed to the position of Audit Senior
Manager before leaving the firm in 1995. Mr. Lane then joined Checkmate
Electronics, Inc., an electronics manufacturer in Roswell, Georgia, as Director
of Finance. He was promoted to Vice President of Finance before leaving the
company to join Blimpie International, Inc.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      No matters were submitted to a vote of security holders of the Company
during the fourth quarter of its fiscal year ended June 30, 1998.

PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      The Company's Common Stock traded on the Nasdaq National Stock Market
through March 16, 1998. On March 17, 1998, the Common Stock was listed on the
American Stock Exchange under the symbol BLM. The quarter by quarter ranges of
the high, low and closing prices of the Company's Common Stock on these markets
during the fiscal years ended June 30, 1997 and 1998 were as follows:

             Quarter-End         High        Low        Close
          ------------------   ---------   ---------   ---------

                9/96            $15.625     $10.625     $12.750
                12/96            13.250      10.000      10.375
                3/97             10.875       6.625       7.000
                6/97              7.750       5.375       5.500
                9/97              5.500       4.500       4.625
                12/97             5.500       3.188       3.438
                3/98              4.438       3.500       4.438
                6/98              4.375       3.000       3.063

      As of September 15, 1998, there were 524 holders of record of the
Company's Common Stock.


                                       20


      The Company paid its first cash dividends on its Common Stock in the
amount of $.025 per share during its fiscal year ended June 30, 1993 ($.017 per
share as adjusted for a 3:2 stock split effected during the fiscal year ended
June 30, 1994 (the "1994 Stock Split"). During the fiscal years ended June 30,
1994, 1995, 1996, 1997 and 1998 the Company paid cash dividends aggregating $.03
($.02 as adjusted for the 1994 Stock Split), $.05, $.06, $.07 and $.07 per
share, respectively. The Company presently intends to pay dividends in or about
October and April of each year, subject to such factors as earnings levels,
anticipated capital requirements, the operating and financial condition of the
Company and other factors deemed relevant by the Board of Directors.

      During the fiscal years ended June 30, 1996, 1997 and 1998, the Company
did not sell any securities which were not registered under the Securities Act
of 1933.

ITEM 6. SELECTED FINANCIAL DATA

                                         Fiscal Year Ended June 30,
                              ------------------------------------------------
                                1998      1997     1996      1995     1994
                              --------- -------- --------- -------- ----------
                                  (Dollars in 000's, Except Per Share and
                                            Outlets Open Data)

Revenues                       $37,875   $38,127   $34,991  $26,374   $16,090
Continuing Fees                 17,343    15,391    12,465    8,734     6,017
Net Income                       2,444     3,278     4,040    2,340     1,383
Basic Earnings Per Share       $  0.26   $  0.34   $  0.43  $  0.27   $  0.16
Diluted Earnings Per Share     $  0.26   $  0.34   $  0.41  $  0.27   $  0.16
Total Assets                   $28,323   $27,704   $21,823  $15,252   $11,170
Long Term Debt                       0         0         5       13        19
Long Term Trademark
 Obligations                     3,408     3,509         0        0         0
Total Shareholders' Equity      20,625    18,865    15,675    7,308     5,311
Cash Dividends Declared Per
 Common Share                  $  0.07   $  0.07   $  0.06  $  0.05  $  0.02*
Outlets Open                     1,972     1,684     1,407      986       674

- ----------
* Adjusted to account for three for two stock split implemented in March 1994.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

Forward-looking Statements

      The following discussion contains certain forward-looking statements
subject to the safe harbor created by the Private Securities Litigation Reform
Act of 1995. These statements use such words as "may," "will," "expect,"
"believe," "plan" "anticipate" and other similar terminology. These statements
reflect management's current expectations and involve a number of risks and
uncertainties. Actual results could differ materially due to changes in: global
and local business and economic conditions; legislation and governmental
regulation; competition; success of operating initiatives and advertising and
promotional efforts; food, labor and other operating costs; availability and
cost of land and construction; adoption of new or changes in accounting policies
and practices; consumer preferences, spending patterns and demographic trends;
political or economic instability in local markets; and currency exchange rates.

Overview

      The Company has centered its operations around the Blimpie Subs & Salads
chain of quick service restaurants. The Company and its subfranchisors have
doubled the number of operating restaurants over the past three years,
increasing from 986 restaurants at June 30, 1995 to 1,972 


                                       21


restaurants at June 30, 1998. Continuing fees based upon each franchisee's gross
sales have increased 98.6% in the same time period, increasing from $8.7 million
in fiscal 1995 to $17.3 million in fiscal 1998. In fiscal 1996, the Company
achieved record profitability by generating over $4 million in net income and
$0.41 per diluted share.

      Despite the continued increases in the number of restaurants and in
continuing fees, the Company's profitability declined in both fiscal 1997 and
1998 due, in each case, primarily to a decrease in revenues from the sale of
subfranchise territories. Generally, the Company pays its subfranchisors
approximately half of the continuing fees and franchise fees it receives, and
has a high cost of equipment sales. Sales of subfranchises and master licenses
are the most profitable sales for the Company, since only a portion of such
sales must be paid in the form of a trademark license fee which is approximately
30% of the related revenues. During fiscal 1996, the Company recognized over
$3.1 million in subfranchise and master license fees, but this amount declined
to $2.3 million in fiscal 1997 and to just under $1.4 million in fiscal 1998.
Since most of the available domestic subfranchise territories have been sold,
the Company began focusing on the international market beginning in fiscal 1996.
Sales of master license territories were strong in fiscal 1997, but decreased in
fiscal 1998 as the Company focused on assisting its existing Master Licensors in
developing their territories. While the Company believes that the international
marketplace represents a vast potential for growth, there are many barriers to
success in this arena, and no assurances can be given that the Company will be
successful in its attempt to develop outside of the United States.

      Faced with declining profitability despite the consistent growth in the
number of Blimpie outlets and continuing fees, the Company began to develop
several new initiatives, the most notable of which was the introduction of three
new brands. During fiscal 1998, the Company restructured its management
personnel in order to provide better support to its subfranchisors and
franchisees in the Blimpie Subs & Salads Group, as well as to allow others to
focus on building new franchise opportunities. The Company believes that it can
continue to improve its Blimpie Subs & Salads operations while using its
franchising expertise to introduce new franchise concepts that complement the
Blimpie brand. The development of new franchise concepts is an expensive
endeavor, and the Company has incurred additional expenses in fiscal 1998
relating to these efforts, and will continue to incur similar costs in fiscal
1999 and beyond.

      The three new franchise concepts are Maui Tacos(TM), Pasta Central(TM),
and Smoothie Island(TM). The first locations for Maui Tacos and Pasta Central
are under construction as of September 15, 1998, and are expected to be
operational prior to December 31, 1998. The first Maui Tacos subfranchise
territory was sold in July 1998. The first two Smoothie Island locations opened
in early September 1998 within existing Blimpie Subs & Salads locations in
Tallahassee, FL and Denver, CO.

      The Company believes that these new concepts will be well received and
that the Blimpie brand will continue to be successful. Looking forward, the
Company anticipates that fiscal 1999 will include many changes in its
operations. The Company will operate the first Maui Tacos store, and expects to
generate store sales and store costs associated with the operation of this
store. In addition, all three new concepts are expected to generate new revenues
in fiscal 1999, and to continue to increase selling, general and administrative
expenses through additional personnel, legal and advertising costs necessary to
support these initiatives. No assurance can be given that the introduction of
these concepts will result in increased revenues, or that such revenues, if
received, will exceed the related costs.

Results Of Operations

Fiscal Year Ended June 30, 1998 Compared With Fiscal Year Ended June 30, 1997.

      The Company's net income decreased 25.4% to $2,444,000 in fiscal 1998 from
$3,278,000 in fiscal 1997. The Company's basic and diluted earnings per share
decreased 23.5% to $0.26 per share in fiscal 1998 from $0.34 per share in fiscal
1997. Such decreases are attributable primarily to decreases in subfranchise,
master license and franchise fees, and an increase in selling, general and
administrative expenses, all of which are discussed below.


                                       22


      The Company's continuing fees derived from franchises increased 12.7% to
$17,343,000 in fiscal 1998 from $15,391,000 in fiscal 1997. This increase was
due to the 17.1% increase in the number of open outlets from 1,684 at June 30,
1997 to 1,972 at June 30, 1998. Continuing fees increased at a slower rate than
the rate of outlet openings primarily because a greater percentage of the new
outlets were "new concept" outlets which have lower average unit volumes than
traditional outlets. New concept outlets include those located in convenience
stores, institutional food service facilities, colleges, schools, mass feeders,
hospitals, bowling alleys, golf courses and subway stations.

      Subfranchisor fees, master license fees and fees from the sales and
resales of franchises decreased 23.5% to $4,983,000 in fiscal 1998 from
$6,516,000 in fiscal 1997. The following table summarizes the components of
these fees for fiscal 1998 and 1997:

                                             Year Ended June 30,
       (amounts in 000's)               1998       1997      Change
                                     ---------------------------------

       Subfranchisor fees                $  791      $  969    -18.4%
       Master license fees                  575       1,368    -58.0%
       Franchise and resale fees          3,617       4,179    -13.4%
                                     ---------------------------------
          Total                          $4,983      $6,516    -23.5%
                                     =================================

      Subfranchise fees decreased 18.4% due to fewer expansions of existing
territories and lower deferred subfranchise fees recognized in fiscal 1998
compared to fiscal 1997. Master license fees decreased 58.0% from fiscal 1997 to
fiscal 1998. In fiscal 1997, the Company granted development rights for 17
international territories, including 16 countries and the Canadian province of
Ontario. In fiscal 1998, the Company granted development rights for four
international territories, including Panama, Portugal, Puerto Rico and the
Canadian province of Manitoba. This reduction in the number of master licenses
sold was due to a shift in focus from selling new territories to helping
existing Master Licensors to develop their respective territories. Revenues from
sales of franchises and resale fees decreased 13.4% in fiscal 1998 due primarily
to a greater percentage of the new outlets being "new concept" outlets, which
generally have a lower franchise fee per outlet. The number of new outlets
opened increased 6.6% to 454 new outlets in fiscal 1998 from 426 in fiscal 1997.

      As of June 30, 1998, the Company had Master Licensors operating in 26
countries, and 37 Blimpie outlets operating in 12 of these countries. The
Company's focus in 1999 will be to continue to sell new international
territories while assisting our Master Licensors with the aggressive development
of the existing areas. Although the Company has strengthened its infrastructure
and created an international department to support international expansion, the
international market has not developed as rapidly as expected with regard to
master license fees and outlet openings. No assurances can be given that the
Company's investment in the international marketplace will increase either
franchise grants, master license fees or outlet openings, or if such increases
do occur, that they will result in material increments in revenue.

      Store equipment sales decreased 3.8% to $14,374,000 in fiscal 1998 from
$14,935,000 in fiscal 1997. This slight decrease was due to a greater percentage
of the new franchises being "new concept" franchises, which typically purchase
less equipment than traditional locations. The decrease in sales to Blimpie
franchises was partially offset by an increase in sales to non-affiliates. In
fiscal 1998, the Company expanded its equipment sales department in Houston in
order to sell equipment to franchisees of other chains. For that year, such
activities accounted for 3.0% of total equipment sales. The Company believes
this expansion will continue to increase revenue and in turn net income, however
no assurances can be given that this expansion will generate any additional
revenue or net income.

      Management fees and other income for the year ended June 30, 1998
decreased 8.6% to $1,175,000 from $1,285,000 in fiscal 1997. This decrease
resulted from the January 1997 relocation of 


                                       23


one of the Company's subfranchisors who had previously been sharing office space
in the Atlanta office, and paying fees to the Company in connection therewith.

      The Subfranchisors' shares of continuing and franchise fees increased 4.6%
to $11,188,000 in fiscal 1998 from $10,692,000 in fiscal 1997. The most
significant portion of this expense is the subfranchisor's share of continuing
fees, which generally is 50% of the fees collected by the Company. The overall
increase in this expense was due primarily to the 12.7% increase in continuing
fees. Another component of this expense is the subfranchisor's share of
franchise and resale fees. This share generally amounts to between 40% and 60%
of the franchise fee for new franchises and between 30% and 50% of the resale
fees collected. Due to the overall decrease in franchise and resale fees, this
portion of the total expense decreased in fiscal 1998 from fiscal 1997. The
final component of this expense is the trademark license fee paid to MBI. See
"Business - Trademarks, Trade Names, Service Marks and Logos; Know-How and
Methods of Operation." MBI receives a fee on revenues earned in all
international markets and certain domestic markets, which consisted of all or a
portion of 13 states in which the Company had open franchises as of June 30,
1998. Generally, the fee earned by MBI is 30% of the amount received by the
Company, net of direct costs, including amounts paid to subfranchisors and
master licensors and the cost of equipment. The trademark license fees earned by
MBI decreased to $837,000 in fiscal 1998 from $968,000 in fiscal 1997 due
primarily to the decrease in master license and subfranchise fees. In fiscal
1997, a trademark license fee totaling $134,000 also was paid to Anthony P.
Conza, the Chairman and Chief Executive Officer of the Company, and David L.
Siegel, the Vice Chairman and Chief Operating Officer of the Company, amounting
to 30% of all international revenues, net of direct expenses. This trademark
license fee was discontinued in February 1997, when the Company acquired the
international trademark rights owned by these individuals.

      Store equipment cost of sales decreased 6.4% to $12,192,000 in fiscal 1998
from $13,024,000 in fiscal 1997. This decrease was due to the 3.8% decrease in
store equipment sales, combined with an improvement in the profit margin on the
sales. The gross margin on store equipment sales increased to 15.2% in fiscal
1998 from 12.8% in fiscal 1997 due to a small price increase in fiscal 1998 and
a favorable product mix.

      Selling, general and administrative expense rose 14.1% to $11,417,000 in
fiscal 1998 from $10,008,000 in fiscal 1997. This increase was due primarily to
additional personnel and related costs associated with the 17.1% growth in
number of Blimpie outlets, as well as personnel, legal and other costs incurred
in the development of the Maui Tacos, Smoothie Island and Pasta Central brands.
Management believes that the number of Blimpie outlets will continue to increase
and the new brands will continue to require increased support as franchises
and/or subfranchise territories are sold. Therefore, management expects selling,
general and administrative expenses will continue to increase for at least the
next year.

      Interest income in fiscal 1998 decreased by 4.9% to $846,000 from $890,000
in fiscal 1997. This decrease was the result of the selling of a portion of the
U.S. Treasury notes owned by the Company to purchase a portion of the
international trademarks and service marks in February 1997. See "Business -
Trademarks, Trade Names, Service Marks and Logos; Know-How and Methods of
Operation."

      The effective income tax rates (income taxes expressed as a percentage of
pre-tax income) were 37.7% in fiscal 1998 and 38.1% in fiscal 1997. The slight
decrease was due to a lower effective state tax rate.

Fiscal Year Ended June 30, 1997 Compared With Fiscal Year Ended June 30, 1996.

Results Of Operations

The Company's net income decreased 19% to $3,277,994 for the twelve months ended
June 30, 1997 from $4,040,275 for the twelve months ended June 30, 1996. The
Company's primary earnings per share decreased 21% to $.34 per share for the
twelve months ended June 30, 1997 from $.43 per share for the twelve months
ended June 30, 1996, while during the same periods, the Company`s fully diluted
earnings 


                                       24


per share decreased 17% to $.34 per share from $.41 per share. Such decreases
are attributable to the decreases in subfranchise and franchise fees, and the
increase in selling, general and administrative expenses, all of which are
discussed below.

The Company's continuing fees derived from domestic franchises increased 23% to
$15,287,457 for the twelve months ended June 30, 1997 from $12,441,768 for the
twelve months ended June 30, 1996. Continuing fees derived from international
franchises increased during the twelve months ended June 30, 1997 to $103,342
from $22,734 during comparable period of fiscal 1996. These increases are
directly attributable to the greater number of total open outlets as compared to
the same periods ended in fiscal 1996.

During the twelve month period ended June 30, 1997, the Company experienced
decreases in revenue from total subfranchise fees and franchise fees recognized.
The Company believes that such decreases are the result of the saturation of the
domestic market with subfranchisors and the maturing of the convenience store
segment of the new-concept marketplace. With that in mind the Company has
refocused on traditional outlet development by increasing franchise advertising,
and hiring more sales staff. The Company believes its refocusing on traditional
outlet development will increase both franchise grants and outlet openings in
the future. In addition, the Company will continue to place greater emphasis on
developing the international market to mirror the success it has achieved in the
United States. Although the Company has strengthened its infrastructure and
created an international department to support international expansion, the
international market has not developed as rapidly as expected with regard to
master license fees and outlet openings. No assurances can be given that the
above-mentioned refocusing by the Company will increase either franchise grants,
master license fees or outlet openings, or if such increases do occur, that they
will result in material increments in revenue. The Company and its franchisees
compete in the quick-service restaurant (QSR) industry, which is highly
competitive with respect to price, service, outlet location and food quality,
and is often affected by changes in consumer tastes, local and national economic
conditions influencing consumer spending habits, population trends and traffic
patterns. In awarding franchises, the Company competes with a number of QSR
franchisors and other business concepts, as well as for attractive commercial
real estate sites suitable for outlets. The Company and its franchisees also
compete with regional and local franchised and independently owned outlet
operations, many of which are larger in terms of financial resources and sales
volume, than the Company's chain of franchised outlets and its franchisees,
respectively. In addition to these constant obstacles to growth, unforeseen
problems could arise which would keep the Company from reaching its goals, e.g.,
a strike by an equipment vendor or a material increase in borrowing rates, could
temporarily slow down projected openings.

Revenue from subfranchise, master license and franchise fees for the twelve
months ended June 30, 1997 decreased 14% to $6,515,699 from $7,604,787 for the
same period ended 1996. The following table sets forth an analysis of the
components of such fees.

                                                    Twelve Months Ended June 30,
                                                        1997             1996
                                                        ----             ----

SUBFRANCHISE FEES - DOMESTIC:
New Subfranchise Grants                                  $ 0       $  488,580
Existing Subfranchise Expansions                     323,570          167,738
Principal Payments Recognized on Deferred
  Subfranchise Notes                                  76,070          220,664
Annual Renewal Term Payments Recognized              310,665          334,372
Deferred Subfranchise Fees Recognized                258,749          955,449
                                                     -------       ----------

TOTAL SUBFRANCHISE FEES                             $969,054       $2,166,803
                                                    ========       ==========


                                       25


                                                  Twelve Months Ended June 30,
                                                     1997             1996
                                                     ----             ----
MASTER LICENSE FEES - INTERNATIONAL:
New Master License Grants                         $  864,093       $  472,157
Lump Sum Payments Recognized in Current
  Fiscal Year                                        504,200          497,150
                                                  ----------       ----------
TOTAL MASTER LICENSE FEES                         $1,368,293       $  969,307
                                                  ==========       ==========
FRANCHISE FEES RECOGNIZED:
Domestic                                          $4,135,544       $4,468,677
International                                         42,808                0
                                                  ----------       ----------
TOTAL FRANCHISE FEES                              $4,178,352       $4,468,677
                                                  ==========       ==========
TOTAL SUBFRANCHISE, MASTER
LICENSE & FRANCHISE FEES                          $6,515,699       $7,604,787
                                                  ==========       ==========

Total revenue from subfranchise fees decreased 55% to $969,054 for the twelve
months ended June 30, 1997 from $2,166,803 for the twelve months ended June 30,
1996.

During the twelve month period ended June 30, 1997, the Company neither granted
nor derived any revenue from any new domestic subfranchises, compared to the
same period ended June 30, 1996 in which the Company granted nine domestic
subfranchises and received $488,580 in initial subfranchise fees. Three of the
nine domestic subfranchises provide for five or seven annual renewal term
options, and if all of such options were to be exercised, the Company would
receive additional subfranchise fee revenues aggregating $338,709. This decrease
resulted from the substantial achievement of the Company's goal of saturating
the domestic market with subfranchises. During the twelve months ended June 30,
1997, 16 domestic subfranchisors expanded and the Company received $323,570 in
fees in connection therewith. If all renewal term options on these domestic
expansions were to be exercised, the Company would receive additional
subfranchise fee revenues aggregating $378,925. By comparison during the twelve
months ended June 30, 1996, nine domestic subfranchisors expanded and the
Company received $167,738 in fees. Such increases resulted from the Company's
efforts to expand beyond the major population centers located in existing
subfranchise territories by the expansion of existing subfranchisors.

In addition, during the twelve months ended June 30, 1997, the Company
recognized $76,070 in principal payments received on deferred subfranchise notes
due from existing subfranchisors and recognized $310,665 in annual renewal term
options exercised by 25 subfranchisors, as compared to $220,664 recognized in
principal payments received on deferred subfranchise notes and $334,372
recognized in annual renewal term options exercised by 20 subfranchisors during
the twelve months ended June 30, 1996. The above-described decreases in
recognition of principal payments received on deferred subfranchise notes are
directly related to the change, more fully discussed below, with respect to
current accounts receivable, of issuing annual renewable subfranchise agreements
as opposed to issuing 50 to 60 year subfranchise agreements. The new agreements
have been executed in connection with all subfranchise sales since November
1994, and some subfranchisors operating under the prior agreement are replacing
them with the new agreement, thereby eliminating principal and interest payments
on the notes connected with the old agreements. During the twelve months ended
June 30, 1997, the Company recognized $258,749 of deferred subfranchise fees
with respect to four subfranchises operating under the prior agreements
discussed above, that had sufficiently matured, while during the same period in
1996, the Company was able to recognize $955,449 in deferred subfranchise fees
with respect to 21 subfranchises.

As in the previous fiscal year, the Company is continuing to place substantial
emphasis on its prospects in the international market. During the twelve months
ended June 30, 1997, the Company granted development rights for Argentina,
Uruguay, Saudi Arabia, United Arab Emirates, Bahrain, Oman, Qatar, 


                                       26


Kuwait, Greece, Cyprus, Venezuela, Peru, South Africa, Ontario, Poland, Northern
Ireland and the Republic of Ireland, and received master license fees with
respect to such agreements totaling $864,093. Three of these master license
agreements provide for various lump sums totaling $603,106 due in fiscal 1997,
1998, 1999 and 2000. During the twelve month period ended June 30, 1996, the
Company granted seven master licenses and received $472,157 in master license
fees in connection therewith. During the twelve months ended June 30, 1997,
$504,200 in lump sum payments due in fiscal 1997, was recognized in accordance
with nine master license agreements, as compared to the twelve months ended June
30, 1996 in which $497,150 in lump sum payments due, was recognized in
accordance with two master license agreements. As of June 30, 1997 there were
five Blimpie outlets and 28 Grab 'n Go locations operating in Sweden, two
outlets in Spain, four in the United Kingdom, two in Argentina and four in
Canada.

Total domestic franchise fees recognized decreased 7% to $4,135,544 for the
twelve months ended June 30, 1997 from $4,468,677 for the twelve months ended
June 30, 1996. This decrease is attributable to the decrease to 413 outlets (169
traditional and 244 new-concept) opened during the twelve months ended June 30,
1997, from 468 outlets (171 traditional and 297 new-concept) opened during the
comparable period ended 1996. This decrease in franchise fees recognized is
attributable to the fact that many of the new-concept outlet openings were the
second, third, or fourth outlet opened in the same chain and these franchises
were granted at a reduced rate, versus a traditional outlet, to entice the
new-concept chain to open multiple outlets. The Company derived $42,808 in
franchise fees from the opening of thirteen international outlets during the
twelve month period ended June 30, 1997, while for the same period ended 1996,
the Company did not derive any revenue from the opening of five international
outlets.

Store equipment sales to domestic franchises increased 7% to $14,425,107 during
the twelve month period ended June 30, 1997 from $13,424,298 for same period
ended 1996. During these same periods, store equipment sales to international
franchises increased $509,737 from $78,824. These increases were attributable to
the 32% increase in orders processed by the Company's equipment sales department
to 2014 orders processed during the twelve month period ended June 30, 1997 from
1527 orders processed during the same period ended 1996. Due to the success and
experience obtained from selling equipment to Blimpie franchisees, the Company
has decided to expand the equipment sales department in Houston in order to sell
equipment to franchisees of other chains. The Company believes this expansion
will increase revenue and in turn the net income, however no assurances can be
given that this expansion will generate increased revenue or net income.

Management fees and other income for the twelve months ended June 30, 1997
decreased 9% to $1,285,657 from $1,418,971 for the same period ended 1996. This
decrease resulted from the January 1997 relocation of one of the Company's
subfranchisors who had previously been sharing office space in the Atlanta
office, therefore the fees the Company was receiving for reimbursement of a
portion of office expenses decreased.

The Subfranchisors' shares of continuing and franchise fees increased 22% to
$9,777,740 for the twelve months ended June 30, 1997 from $7,994,170 for the
same period ended 1996. The following table sets forth an analysis of the
components of such fees.

                                                  Twelve Months Ended June 30,
                                                  ----------------------------
                                                     1997             1996
                                                     ----             ----
SUBFRANCHISORS / MASTER LICENSORS
  SHARE OF CONTINUING FEES:
    Domestic                                      $7,497,208       $6,017,314
    International                                     47,731           10,216
                                                  ----------       ----------
TOTAL SUBFRANCHISORS/MASTER LICENSORS SHARE
  OF CONTINUING FEES                              $7,544,939       $6,027,530
                                                  ==========       ==========


                                       27


                                                  Twelve Months Ended June 30,
                                                  ----------------------------
                                                     1997             1996
                                                     ----             ----
SUBFRANCHISORS/ MASTER LICENSORS
  SHARES OF FRANCHISE FEES:
    Domestic                                      $1,120,586       $1,191,903
    International                                      9,826                0
                                                  ----------       ----------
TOTAL SUBFRANCHISORS SHARE OF
  FRANCHISE FEES                                  $1,130,412       $1,191,903
                                                  ==========       ==========
TRADEMARK LICENSE FEES ON CONTINUING,
  FRANCHISE, MASTER LICENSE & SUBFRANCHISE FEES:
    Domestic                                      $  630,683       $  582,045
    International                                    471,706          192,692
                                                  ----------       ----------
TOTAL TRADEMARK LICENSE FEES ONCONTINUING,
  FRANCHISE, MASTER LICENSE & SUBFRANCHISE FEES   $1,102,389       $  774,737
                                                  ==========       ==========
TOTAL SUBFRANCHISORS / MASTER LICENSORS SHARE
  OF CONTINUING & FRANCHISE FEES AND TRADEMARK
  LICENSE FEES ON CONTINUING, FRANCHISE, MASTER
  LICENSE & SUBFRANCHISE FEES                     $9,777,740       $7,994,170
                                                  ==========       ==========

The subfranchisors' total share of domestic continuing fees increased 25% to
$7,497,208 for the twelve months ended June 30, 1997 from $6,017,314 for the
same period ended 1996. The master licensors' share of international continuing
fees increased to $47,731 during the twelve month period ended June 30, 1997
from $10,216 during the comparable period in 1996. This increase is directly
related to the increase in the revenue derived from continuing fees.

By reason of the above-mentioned decrease in domestic franchise fees for the
twelve months ended June 30, 1997, the subfranchisors share thereof decreased 6%
to $1,120,586 for the twelve months ended June 30, 1997 from $1,191,903 for the
same period ended 1996.

Trademark license fee obligations owed to Metropolitan Blimpie, Inc. (MBI), an
unaffiliated corporation, on certain domestic continuing, franchise, and
subfranchise fees increased 8% to $630,683 for the twelve months ended June 30,
1997 from $582,045 for the same period ended 1996. Such increase is directly
related to the increase in domestic continuing fees as discussed above.
Trademark license fee obligations owed to MBI, and Anthony P. Conza and David L.
Siegel, the Chairman and Chief Executive, and Vice Chairman and Chief Operating
Officer, respectively, of the Company, with respect to international continuing,
franchise, subfranchise and master license fees increased to $471,706 during the
twelve months ended June 30, 1997 from $192,692 during the comparable period of
1996 due to the overall increase in international revenue.

Store equipment cost of sales to domestic franchisees increased 3% to
$12,575,514 for the twelve month period ended June 30, 1997 from $12,200,024 for
the same period ended 1996. During this same twelve month period, store
equipment cost of sales to international franchisees increased to $448,569 from
$70,841. These increases are directly attributable to the increase in store
equipment sales to domestic and international franchisees.

Selling, general and administrative expense rose 19% to $10,917,566 for the
twelve month period ended June 30, 1997 from $9,203,507 for the same period
ended 1996. This increase is directly related to the continuing expansion of the
Company's workforce to strengthen its infrastructure, create an international
department, expand the domestic franchise development department, and increases
in office and travel expenses incurred in order to provide support services to
the increasing number of franchisees and master licensors, and the increasing
size of subfranchisors. In addition, the increase reflects a charge 


                                       28


taken by the Company during the first quarter of fiscal 1997 in the amount of
$100,000 which represents the Company's share of an arbitrator's award. See Part
II, Section I Litigation Proceedings.

Interest income for the twelve months ended June 30, 1997 decreased by 12% to
$889,535 from $1,015,112 for the comparable period ended 1996. This decrease was
the result of the selling of a portion of the U.S. Treasury notes owned by the
Company to purchase a portion of the international trademarks and service marks
in February 1997. See "Business - Trademarks, Trade Names, Service Marks and
Logos; Know-How and Methods of Operation."

The effective income tax rates (income taxes expressed as a percentage of
pre-tax income) were 38.1% and 38.2% for the twelve months ended June 30, 1997
and 1996, respectively.

For the twelve months ended June 30, 1997, cash and cash equivalents decreased
by 18% to $3,532,339 from $4,328,468 at June 30, 1996. Investments under current
assets decreased 18% to $4,462,253 from $5,430,950 at June 30, 1996. Investments
under other assets decreased 36% to $3,877,827 from $6,016,014 at June 30, 1996.
Trademarks less accumulated amortization increased to $8,704,472 from $445,556
at June 30, 1996. These decreases and increases are the direct result of the
purchase of a portion of international Blimpie trademarks and service marks.
(See Footnotes to Financial Statements.)

Current accounts receivable, less allowance for doubtful accounts, increased 43%
to $2,084,825 at June 30, 1997 from $1,455,986 at June 30, 1996. Deferred
revenue decreased 21% as at the same dates, respectively, to $1,325,146 from
$1,678,918. Said increase and decrease were the direct result of a policy,
implemented by the Company during fiscal 1995, of issuing annual renewable
subfranchise agreements, instead of subfranchise agreements having terms of 50
to 60 years. Under the previous agreements, if the subfranchise fees were
collectible over an extended period of time and no reasonable basis existed for
estimating collectibility, the fees were deferred and not recognized until they
were collected or the uncertainty regarding collectibility was resolved. Under
the new agreements, the subfranchisor purchases a territory for a one year
period, followed by four to six renewal terms, all but the last being annual in
duration. If all terms and conditions of the agreement have been met during the
initial one year term and each of the subsequent one year terms, a 50 to 60 year
right is granted during the final renewal term upon payment of the fee set forth
in the agreement. The first year annual fee is recognized when all material
services and conditions related to the sale are satisfied by the Company.
Subsequent years are recognized annually upon renewal. The Company still
maintains numerous subfranchise agreements under the prior policy and continues
to recognize revenue under these agreements consistent with prior years.
However, the amount of such revenue will continue to decline in the future as
some of the prior subfranchise agreements are replaced with the new agreement,
upon the subfranchisors request. The new agreements have been used on all
subfranchise sales since November 1994.

Deferred income taxes in current assets and deferred income taxes payable in
other liabilities decreased to $0 at June 30, 1997 from $189,000 and $343,000,
respectively, at June 30, 1996. Deferred income taxes in other assets and
deferred income taxes payable in current liabilities both increased to $76,000
and $115,000, respectively, from $0 at June 30, 1996. These decreases and
increases resulted from the decreases in deferred revenue and the difference in
amortization periods for financial accounting purposes, as opposed to tax
purposes, applicable to the international trademark purchase consummated in
February 1997.

The Company's current portion of notes receivable increased 84% to $985,772 at
June 30, 1997 from $535,163 at June 30, 1996. This was the result of the fact
that several master licensors have lump sum payments due in fiscal 1998,
therefore these amounts were moved from notes receivable under other assets to
current portion of notes receivable.

The Company's property, plant and equipment less accumulated depreciation,
increased 29% to $1,253,003 at June 30, 1997 from $972,251 at June 30, 1996.
This increase resulted from the Company's continued modernization and
computerization of its offices.


                                       29


Other non-current assets increased 82% to $507,633 at June 30, 1997 from
$279,386 at June 30, 1996. This increase primarily resulted from the Company's
purchase of a new accounting software package.

The Company's accounts payable increased 30% to $3,518,657 at June 30, 1997 from
$2,697,900 at June 30, 1996. This increase resulted from the greater number of
deferred payment, as opposed to cash on delivery transactions, effected by the
Company's equipment sales department, coupled with the longer periods that the
Company takes to pay equipment vendors with respect to purchase transactions
financed by the Company's franchisees. In such cases, the Company defers payment
until (1) the franchisee has given notice to the lender that the equipment has
been installed and accepted; and (2) the lender has delivered payment of the
financed amount to the Company. Accounts payable also increased as a result of
the fees payable to the increasing number of subfranchisors.

Income taxes payable at June 30, 1997 decreased to $7,676 from $563,912 at June
30, 1996. This decrease was the result of the payment of income taxes on
September 15, 1996 and October 15, 1996, for fiscal year ended June 30, 1996
income taxes that had been accrued, and the decrease in net income.

The payment of fiscal year end 1996 bonuses to employees that had been accrued
at June 30, 1996, resulted in the 58% decrease in other current liabilities to
$358,951 at June 30, 1997 from $851,687 at June 30, 1996.

Trademark obligations increased to $3,508,594 at June 30, 1997 from $0 at June
30, 1996. Such increase resulted from the recordation of the aggregate value of
the remaining shares of Common Stock issuable by the Company in connection with
its acquisition of the Canadian rights to the Blimpie trademarks in October 1995
from an unaffiliated party. Such increases also resulted from the recordation of
the additional fees payable to Anthony P. Conza and David L. Siegel in
connection with the February 1997 acquisition of the undivided 60% interest in
the international rights to the Blimpie trademarks and Blimpie marketing system
which they respectively owned. See "Business -- Trademarks, Trade Names, Service
Marks and Logos; Know-How and Methods of Operation" and the Footnotes to the
Company's audited financial statements appearing elsewhere herein.

During the twelve months ended June 30, 1997, 413 domestic Blimpie franchise
outlets opened (169 traditional outlets and 244 new-concept outlets) in the
following states: Alabama (7); Alaska (2); Arizona (17); Arkansas (1);
California (16); Colorado (5); Connecticut (2); Florida (41); Georgia (24);
Hawaii (1); Idaho (2); Illinois (10); Indiana (13); Iowa (8); Kansas (3);
Kentucky (7); Louisiana (12); Maine (2); Massachusetts (2); Michigan (11);
Minnesota (13); Mississippi (2); Missouri (17); Montana (3); Nebraska (7);
Nevada (9); New Hampshire (1); New Jersey (3); New Mexico (6); New York (20);
North Carolina (19); North Dakota (2); Ohio (25); Oklahoma (2); Oregon (5);
Pennsylvania (11); Rhode Island (2); South Carolina (12); South Dakota (2);
Tennessee (15); Texas (21); Utah (3); Washington (5); West Virginia (7);
Wisconsin (11); and Wyoming (4). During the same period, 13 international
Blimpie franchise outlets opened (10 traditional outlets and 3 new-concept
outlets) in the following areas: Argentina (2); Canada (4); Spain (2); Sweden
(1); and United Kingdom (4). By comparison, during the twelve months ended June
30, 1996, 468 domestic and 5 international Blimpie franchise outlets opened (173
traditional outlets and 300 new-concept outlets). During the twelve months ended
June 30, 1997, 151 domestic Blimpie franchise outlets closed (75 traditional
outlets and 76 new-concept outlets) in the following states: Alabama (2);
Arizona (2); California (3); Colorado (6); Connecticut (1); Florida (17);
Georgia (6); Hawaii (4); Idaho (2); Illinois (5); Indiana (2); Iowa (6); Kansas
(4); Kentucky (4); Massachusetts (4); Michigan (8); Minnesota (3); Missouri (4);
Nebraska (1); Nevada (1); New Jersey (6); New York (6); North Carolina (8);
North Dakota (1); Ohio (1); South Carolina (5); South Dakota (1); Tennessee (2);
Texas (28); Utah (3); Washington (2); and West Virginia (3). By comparison,
during the same period ended 1996, 62 domestic Blimpie franchise outlets closed
(48 traditional outlets and 14 new-concept outlets). During the twelve months
ended June 30, 1997, three closed domestic Blimpie franchise outlets reopened
in: Idaho (1); Michigan (1); and Texas (1). By comparison, during the same
period ended 1996, 10 closed domestic Blimpie franchise outlets reopened.


                                       30


During the twelve months ended June 30, 1997, the Company received $3,193,006
from the granting of 602 domestic individual outlet franchises (239 traditional
franchises and 363 new-concept franchises) in the following states: Alabama
(11); Alaska (3); Arizona (21); Arkansas (1); California (30); Colorado (7);
Connecticut (4); Florida (53); Georgia (51); Hawaii (2); Idaho (5); Illinois
(8); Indiana (13); Iowa (14); Kansas (1); Kentucky (5); Louisiana (16); Maine
(3); Massachusetts (5); Michigan (21); Minnesota (20); Mississippi (4); Missouri
(22); Montana (4); Nebraska (5); Nevada (6); New Hampshire (1); New Jersey (3);
New Mexico (1); New York (37); North Carolina (37); North Dakota (1); Ohio (39);
Oklahoma (1); Oregon (7); Pennsylvania (31); Rhode Island (6); South Carolina
(18); South Dakota (2); Tennessee (19); Texas (32); Utah (5); Washington (5);
Wisconsin (20); and Wyoming (2). During the same period ended, the Company
received $284,559 from the granting of 30 international individual outlet
franchises (29 traditional franchises and 1 new-concept franchise) in the
following territories: Argentina (2); Canada (12); Cyprus (1); Spain (3); Sweden
(1); and United Kingdom (11). By comparison, during the twelve months ended June
30, 1996, the Company received $3,881,419 from the granting of 769 domestic
individual outlet franchises (291 traditional franchises and 478 new-concept
franchises), and did not derive any revenue from the granting of 5 international
individual outlet franchises (2 traditional franchises and 3 new-concept
franchises). The decrease in the funds received from the granting of domestic
franchises, was the result of a decrease in the actual number of franchises
granted, and the reduction of the franchise fee to $1,000, for a limited time
only to current Blimpie franchisees only, to encourage multiple outlet
ownership. Of the 602 domestic individual outlet franchises granted during the
twelve months ended June 30, 1997, 41 were at this reduced price.

Liquidity And Capital Resources

      During fiscal years 1998, 1997 and 1996 the Company did not incur any
material capital commitments. As of June 30, 1998, the Company's working capital
was $9,465,000 and total cash and investments were $12,202,000.

      The Company generated cash flows from operating activities of $2,090,000,
$1,919,000 and $2,042,000 in the fiscal years ended June 30, 1998, 1997 and
1996, respectively. The increase in fiscal 1998 was primarily the result of
collections on notes receivable and higher depreciation and amortization, and
was partially offset by an increase in accounts receivable and decreases in
accounts payable and deferred revenues. The decrease in fiscal 1997 as compared
to fiscal 1996 was due to lower net income, an increase in notes receivable, and
a decrease in income taxes payable, partially offset by an increase in accounts
payable.

      Net cash used in investing activities during fiscal 1998, 1997 and 1996
totaled $688,000, $2,096,000 and $5,534,000, respectively. The greater use of
cash in fiscal 1997 when compared to fiscal 1998 was due to the purchase of
international trademark rights. The greater use of cash in fiscal 1996 when
compared to fiscal 1997 was due to the net purchase of investments in that year.

      Net cash used in financing activities was $913,000 in fiscal 1998 and
$619,000 in fiscal 1997. Net cash provided by financing activities was
$3,898,000 in fiscal 1996. The increase in the use of cash from fiscal 1997 to
fiscal 1998 was due to the implementation of a plan announced by the Company in
fiscal 1998 to repurchase up to 250,000 shares of its Common Stock. As of June
30, 1998 the Company had repurchased 65,500 shares pursuant to this plan. The
net cash provided in fiscal 1996 resulted from the stock offering which occurred
in that year.

      The Company's primary liquidity needs arise from expansion, research and
development, capital expenditures and trademark obligations. These needs are
primarily met by the cash flows from operations and from the Company's cash and
investments. The Company believes that the cash flows from operations and the
Company's cash and investments will be sufficient to fund its future liquidity
needs for the foreseeable future.


                                       31


Impact of Year 2000

      The Company's business and relationships with its business partners and
customers depend significantly on a number of computer software programs,
internal operating systems and connections to other networks, and the failure of
any of these programs, systems or networks to successfully address the Year 2000
data rollover problem could have a material adverse effect on the Company's
business, financial condition and results of operations. Many installed computer
software and network processing systems currently accept only two-digit entries
in the date code field and may need to be upgraded or replaced in order to
accurately record and process information and transactions on and after January
1, 2000.

      The Company utilizes personal computers that are connected to a network
for all of its employee workstations. These personal computers all utilize
Microsoft Windows NT as their operating system. The Company believes that the
Windows NT operating system is Year 2000 compliant. Additionally, the Company
recently installed new software to operate all of its accounting operations. The
Company believes this new software, and the computer hardware on which it runs,
to be Year 2000 compliant. Management anticipates that all accounting operations
will be performed using the Year 2000 compliant software by March 1999. The
majority of the costs of installing and implementing the aforementioned software
and hardware had been incurred prior to June 30, 1998. The Company anticipates
that any additional expenditures to complete the implementation will be funded
from cash flow generated by operations.

      The Company primarily does business with its subfranchisors and its
franchisees who in turn deal with retail customers and food distribution
companies. The Company has considered the transactions it conducts with its
subfranchisors and franchisees in its analyses of the Year 2000 issue, and
believes that it has completed substantially all modifications to the computer
systems used in these transactions to ensure the systems are Year 2000
compliant. The Company is not certain as to whether the computer software and
business systems of its franchisees' suppliers are Year 2000 compliant. The
failure or delay of these distributors to successfully address the Year 2000
issue may result in delays in placing or receiving orders for goods and services
at the store level. Such delays may result in lost revenues for the franchisees,
and in turn, lower continuing fee revenue for the Company. The Company
anticipates that such delays and lost revenues, if any, would be minimal.

      The Company intends to continue to monitor its Year 2000 compliance and to
correct any noncompliance as it is discovered. Management anticipates funding
such efforts out of operating cash flow. The Company believes that the effects
of any noncompliance on its part, or by its customers and suppliers, will not
have a material adverse effect on the Company's business, financial condition,
results of operations or cash flows.

Item 8. FINANCIAL STATEMENTS

      The following financial statements of the Company and the report of
independent accountants thereon are set forth following the Index of Financial
Statements on page F-1 of this report:

      Report of independent accountants

      Consolidated balance sheets at June 30, 1998 and 1997

      Consolidated statements of income for each of the
        three years in the period ended June 30, 1998

      Consolidated statements of shareholders' equity for each of the three 
        years in the period ended June 30, 1998

      Consolidated statements of cash flows for each of the three years in the
        period ended June 30, 1998


                                       32


      Notes to consolidated financial statements

      Report of independent accountants on financial statement schedule

      Consolidated schedule of valuation and qualifying accounts

Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

      None.

                                    PART III

Item 10. DIRECTORS, EXECUTIVE OFFICERS

      Information regarding directors is incorporated herein by reference from
the Company's definitive proxy statement which will be filed no later than 120
days after June 30, 1998.

      Information regarding all of the Company's executive officers is included
in Part I at Item 3a.

Item 11. EXECUTIVE COMPENSATION

      Incorporated herein by reference from the Company's definitive proxy
statement which will be filed no later than 120 days after June 30, 1998.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      Incorporated herein by reference from the Company's definitive proxy
statement which will be filed no later than 120 days after June 30, 1998.

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Incorporated herein by reference from the Company's definitive proxy
statement which will be filed no later than 120 days after June 30, 1998.

                                     PART IV

Item 14. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K

      (a)   1.    Financial statements:

            Consolidated financial statements filed as part of this report are
listed under Part II, Item 8 of this Form 10-K.

            2.    Financial statement schedule:

            The financial statement schedule filed as part of this report is
listed under Part II, Item 8 of this Form 10-K.

            3.    Exhibits:

            The exhibits listed in the accompanying index are filed as part of
this report.


                                       33


Exhibit
Number   Description
- ------   -----------

3.1      Certificate of Incorporation of the Company, as Amended*

3.2      By-laws of the Company*

4.1      Specimen stock certificate of the Company's common stock*

10.1     Trademark Agreement dated as of August 1, 1976 among Peter DeCarlo,
         Anthony P. Conza and David L. Siegel*

10.2     Modification Agreement dated as of November 15, 1977 by and among Peter
         DeCarlo, Anthony P. Conza and David L. Siegel*

10.3     Agreement dated as of June 15, 1981 by and between Peter DeCarlo,
         Anthony P. Conza and David L. Siegel*

10.4     Agreement dated as of June 1, 1977 by and between Anthony P. Conza and
         David L. Siegel and International Blimpie Corporation*

10.5     Agreement dated as of December 15, 1980 by and between International
         Blimpie of Illinois, Inc. and International Blimpie Corporation*

10.6     Trademark Distribution Agreement dated July 18, 1984 by and between
         International Blimpie Corporation and ISM, Inc. and Anthony P. Conza,
         Peter DeCarlo and David Siegel*

10.7     Agreement dated April 30, 1992 by and between Astor Restaurant Group,
         Inc. and Blimpie of California, Inc. and ISM, Inc.*

10.8     Replacement Subfranchise Agreement dated as of October 17, 1991 by and
         between Astor Restaurant Group, Inc. and Patrick J. Pompeo and Joseph
         Conza*

10.9     Agreement dated July 19, 1991 by and between Metropolitan Blimpie, Inc.
         and Astor Restaurant Group, Inc.*

10.10    Area Distributor's Agreement dated October 6, 1976 between
         International Blimpie Corporation and Jeffrey P. Wiener and Charles
         Leaness*

10.11    Subfranchise Agreement dated April 1, 1984 by and between International
         Blimpie Corporation and Joseph P. Conza*

10.12    Lease dated as of December 2, 1987 by and between First Capital Income
         Properties, Ltd. - Series IX and Blimpie Capital Corporation and Lease
         Modification Agreement dated November 1, 1989 and Second Lease
         Modification Agreement dated August 21, 1991 between the parties
         thereto*

10.13    Service Agreement dated as of August 1, 1992 between the Company and
         Mellon Securities Trust Company*

10.14    Option, Loan, and Pledge Agreements and Promissory note dated as of
         December 20, 1991 between Astor Restaurant Group, Inc. and Patrick J.
         Pompeo*

10.15    Option, Loan and Pledge Agreements and Promissory Note dated as of
         December 20, 1991 between Astor Restaurant Group, Inc. and David L.
         Siegel*


                                       34


10.16    Option, Loan and Pledge Agreements and Promissory Note dated as of
         December 20, 1991 between Astor Restaurant Group, Inc. and Charles G.
         Leaness*

10.17    Option, Loan and Pledge Agreements and Promissory Note dated as of
         December 20, 1991 between Astor Restaurant Group, Inc. and Anthony P.
         Conza*

10.18    Agreement dated as of January 31, 1992 by and between Astor Restaurant
         Group, Inc. and Barber & Bronson, Inc.*

10.19    Blimpie Retirement Plan 401(k) Profit Sharing Plan*

10.20    Copy of the Company's Group Life, Accident and Health Insurance Policy*

10.21    Agreement dated December 18, 1991 between Astor Restaurant Group, Inc.
         and Llewellyn Distributors, Inc.*

10.22    Agreement dated March 1, 1992 between Blimpie International, Inc. and
         International Southwest Blimpie, Inc.*

10.23    Agreement dated March 1, 1992 between Blimpie International, Inc. and
         Blimpie of Atlanta, Inc.*

10.24    1993 Stock Incentive Plan*

10.25    Form of Option Issuable Under the 1993 Stock Incentive Plan*

10.26    Standard Form of Franchise Agreement*

10.27    Standard Form of Subfranchise Agreement*

10.28    Agreement dated June 13, 1991 by and between International Blimpie Co.,
         an unincorporated division of Astor Restaurant Group, Inc. and Blimpie
         Fifty-Seven, Inc.*

10.29    Form of indemnity agreement between the Company and its directors
         and/or officers*

10.30    Standard Form of Sublease Agreement*

10.31    Lease dated February 18, 1993 between Lafayette Astor Associates and
         740 Broadway Top Floor Corp. and Guaranty of Blimpie International,
         Inc. with respect thereto*

10.32    Fourth Lease Modification Agreement dated April 27, 1994 between First
         Capital Income Properties, Ltd., - Series IX and Blimpie Capital
         Corporation*

10.33    Agreement dated July 19, 1993 by and between Marc Haskell, Andrew
         Whitman, Riaz Baksh and The Border Cafe, Inc. and Blimpie
         International, Inc.*

10.34    Agreement dated May 24, 1993 by and between Metropolitan Blimpie, Inc.,
         Anthony P. Conza, David L. Siegel and Blimpie International, Inc.*

10.35    Equipment Lease Agreement dated January 24, 1992 by and between Rapid
         Leasing International, Inc. and Consal Enterprises, Inc.*

10.36    License Agreement dated July 19, 1993 between The Border Cafe, Inc. and
         Blimpie International, Inc.*


                                       35


10.37    Promissory Note, Note Addendum and Pledge Agreement dated March 24,
         1995 between Joseph Conza and the Company*

10.38    Form of Warrant Issued to Non-Employee Directors*

10.39    Warrant dated February 12, 1993 Issued to Barber & Bronson
         Incorporated*

10.40    Option dated September 15, 1994 Issued to Kirschenbaum & Bond, Inc.*

10.41    Financial Consulting Agreement by and between Barber & Bronson
         Incorporated and Blimpie International, Inc. (a copy of which was filed
         with the Commission on July 19, 1995 as Exhibit 10.41 to Amendment No.
         1 to the Company's Registration Statement on Form SB-2 (Reg. No.
         33-93738), and is hereby incorporated herein by this reference).

10.42    International Trademark Licensing Agreement among Anthony P. Conza,
         David L. Siegel and the Company*

10.43    Agreement made as of the 18th day of February, 1997 by and between
         Anthony P. Conza, David L. Siegel and Blimpie International, Inc.**

      The following document has been filed as an Exhibit solely with the
Securities and Exchange Commission:

27       Financial Data Schedule

- ----------
* (a copy of which was filed with the Commission on June 30, 1995 as an Exhibit
of corresponding number to the Company's Registration Statement on Form SB-2
(Reg. No. 33-93738), and is hereby incorporated herein by this reference).

** (a copy of which was filed with the Commission on May 12, 1997 as an Exhibit
of corresponding number to the Company's Quarterly Report on Form 10-Q for the
period ended March 31, 1997, and is hereby incorporated herein by this
reference).

      (b) Reports on Form 8-K:

      The Company did not file any Current Reports on Form 8-K during the fourth
quarter of its fiscal year ended June 30, 1998.


                                       36


                                   SIGNATURES

      In accordance with Section 13 or 15(d) of the Exchange Act, the registrant
has caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.

                                    BLIMPIE INTERNATIONAL, INC.


Dated: September 25, 1998           By: /s/ Anthony P. Conza
                                       -----------------------------------------
                                       Anthony P. Conza, Chairman

In accordance with the Exchange Act, this report has been signed below by the
following persons on behalf of the registrant and in the capacities and on the
dates indicated.

                                    Principal Executive Officer


Date:  September 25, 1998           /s/ Anthony P. Conza
                                    --------------------------------------------
                                    Anthony P. Conza, Chairman and Chief
                                      Executive Officer

                                    Principal Financial And Accounting Officer


Date: September 25, 1998            /s/ Brian D. Lane
                                    --------------------------------------------
                                    Brian D. Lane, Vice President, Chief
                                      Financial Officer


Date: September     , 1998
                                    --------------------------------------------
                                    David L. Siegel, Vice Chairman, Chief
                                      Operating Officer and General Counsel


Date: September 25, 1998            /s/ Patrick J. Pompeo
                                    --------------------------------------------
                                    Patrick J. Pompeo, Executive Vice
                                      President and Director


Date: September 25, 1998            /s/ Charles G. Leaness
                                    --------------------------------------------
                                    Charles G. Leaness, Executive Vice
                                      President, Secretary and Director


Date: September 25, 1998            /s/ Alvin Katz
                                    --------------------------------------------
                                    Alvin Katz, Director


Date: September 25, 1998            /s/ Harry G. Chernoff
                                    --------------------------------------------
                                    Harry G. Chernoff, Director


                                       37


                          INDEX TO FINANCIAL STATEMENTS

      Report of Independent Accountants                                 F-1 
                                                                            
      Consolidated Balance Sheets at June 30, 1998 and 1997             F-2 
                                                                            
      Consolidated Statements of Operations for each of the three           
        years in the period ended June 30, 1998                         F-3 
                                                                            
      Consolidated Statements of Changes in Shareholders' Equity for
        each of the three years in the period ended June 30, 1998       F-4 
                                                                            
      Consolidated Statements of Cash Flows for each of the three           
        years in the period ended June 30, 1998                         F-5 
                                                                            
      Notes to Consolidated Financial Statements                        F-6 
                                                                            
      Report of Independent Accountants on Financial Statement              
        Schedule                                                        F-21
                                                                            
      Consolidated Schedule of Valuation and Qualifying Accounts        
        for each of the three years in the period ended June 30, 1998   F-22


                                       38


                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders
Blimpie International, Inc. and Subsidiaries

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of changes in shareholders' equity, and
of cash flows present fairly, in all material respects, the financial position
of Blimpie International, Inc. and Subsidiaries at June 30, 1998 and 1997, and
the results of their operations and their cash flows for each of the three years
in the period ended June 30, 1998, in conformity with generally accepted
accounting principles. 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 generally accepted auditing standards 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 the opinion expressed above.


                                    /s/ PricewaterhouseCoopers LLP
Atlanta, Georgia
August 17, 1998


                                      F-1


Blimpie International, Inc. and Subsidiaries
CONSOLIDATED BALANCE SHEETS



(in thousands except for per share amounts)
- ---------------------------------------------------------------------------------
                                                                    June 30
Assets                                                          1998       1997
- ---------------------------------------------------------------------------------
                                                                        
Current assets:
        Cash and cash equivalents                             $  4,021   $  3,532
        Investments                                              4,495      4,462
        Accounts receivable, less allowance of $107 in 1998
            and $83 in 1997                                      3,007      2,085
        Prepaid expenses and other current assets                  498        702
        Deferred income taxes                                      211          0
        Current portion of notes receivable                        569        986
                                                              --------   --------
Total current assets                                            12,801     11,767
                                                              --------   --------

Property and equipment - at cost less accumulated
        depreciation of  $1,262 in 1998 and $868 in 1997         1,584      1,253
                                                              --------   --------

Other assets:
        Notes receivable, less allowance of $165 in 1998
           and $60 in 1997 and less current portion              1,324      1,519
        Investments                                              3,686      3,878
        Deferred income taxes                                        0         76
        Trademarks - at cost, less accumulated amortization
           of $437 in 1998 and $154 in 1997                      8,568      8,704
        Other                                                      360        507
                                                              --------   --------
Total other assets                                              13,938     14,684
                                                              --------   --------
                                                              $ 28,323   $ 27,704
                                                              ========   ========
- ---------------------------------------------------------------------------------
Liabilities and Shareholders' Equity
- ---------------------------------------------------------------------------------
Current liabilities:
        Accounts payable and other current liabilities        $  3,060   $  3,877
        Current portion of long-term debt                            0          5
        Income taxes payable                                       276          8
        Deferred income taxes                                        0        115
                                                              --------   --------
Total current liabilities                                        3,336      4,005
Deferred revenue                                                   736      1,325
Deferred income taxes                                              218          0
Trademark obligations                                            3,408      3,509

Shareholders' equity:
        Common stock, $.01 par value:
           Authorized shares - 20,000,000
           Issued and outstanding shares - 9,574,000 in 1998        96         95
              and 9,526,000 in 1997
        Additional paid-in capital                               8,420      8,210
        Retained earnings                                       12,519     10,744
        Net unrealized gain on marketable securities                51         26
                                                              --------   --------
                                                                21,086     19,075
        Treasury stock at cost - 66,000 shares in 1998            (251)         0
        Subscriptions receivable                                  (210)      (210)
                                                              --------   --------
Total shareholders' equity                                      20,625     18,865
                                                              --------   --------
                                                              $ 28,323   $ 27,704
                                                              ========   ========


See accompanying notes to consolidated financial statements 


                                      F-2


Blimpie International, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF OPERATIONS



(in thousands except for per share amounts)
- --------------------------------------------------------------------------------------------
                                                                    Years Ended June 30
                                                                1998       1997       1996
                                                             ---------  ---------  ---------
                                                                                
Revenues:
     Continuing fees                                         $  17,343  $  15,391  $  12,465
     Subfranchisor fees, master license fees
        and sale of franchises                                   4,983      6,516      7,605
     Store equipment sales                                      14,374     14,935     13,503
     Management fees and other income                            1,175      1,285      1,418
                                                             ---------  ---------  ---------
                                                                37,875     38,127     34,991
Expenses:
     Subfranchisors' share of franchise and continuing fees     11,188     10,692      9,032
     Store equipment cost of sales                              12,192     13,024     12,271
     Selling, general and administrative expenses               11,417     10,008      8,168
                                                             ---------  ---------  ---------
                                                                34,797     33,724     29,471
                                                             ---------  ---------  ---------
Operating income                                                 3,078      4,403      5,520
Interest income                                                    846        890      1,015
                                                             ---------  ---------  ---------
Income before income taxes                                       3,924      5,293      6,535
Income taxes                                                     1,480      2,015      2,495
                                                             ---------  ---------  ---------
Net income                                                   $   2,444  $   3,278  $   4,040
                                                             =========  =========  =========
Basic earnings per share                                     $    0.26  $    0.34  $    0.43
                                                             =========  =========  =========
Diluted earnings per share                                   $    0.26  $    0.34  $    0.41
                                                             =========  =========  =========
Weighted average basic shares outstanding                        9,533      9,517      9,371
                                                             =========  =========  =========
Weighted average diluted shares outstanding                      9,549      9,761      9,592
                                                             =========  =========  =========


See accompanying notes to consolidated financial statements.


                                      F-3


Blimpie International, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY 
Years ended June 30, 1998, 1997, and 1996 



(in thousands except for per share amounts)
- ---------------------------------------------------------------------------------------------------------------------------
                                                            Common Stock         
                                                     ----------------------   
                                                                             Additional             Unrealized
                                                       Shares                 Paid-In    Retained    holding
                                                     Outstanding    Amount    Capital    Earnings   Gain (Loss)    Total
                                                     -----------  ---------  ----------  ---------  -----------  ---------
                                                                                                  
Balance - July 1, 1995                                     8,576  $      86  $    2,838  $   4,660  $       (18) $   7,566
    Stock incentive granted/stock options exercised           17                    141                                141
    Stock issued under Canadian trademark agreement           25                    272                                272
    Stock offering                                           863          9       4,453                              4,462
    Dividends paid                                                                            (568)                   (568)
    Net income                                                                               4,040                   4,040
    Net unrealized gain on marketable securities                                                             14         14
                                                     -----------  ---------  ----------  ---------  -----------  ---------
Balance - June 30, 1996                                    9,481         95       7,704      8,132           (4)    15,927

    Stock incentive granted/stock options exercised           20                    267                                267
    Stock issued under Canadian trademark agreement           25                    239                                239
    Dividends paid                                                                            (666)                   (666)
    Net income                                                                               3,278                   3,278
    Net unrealized gain on marketable securities                                                             30         30
                                                     -----------  ---------  ----------  ---------  -----------  ---------
Balance - June 30, 1997                                    9,526         95       8,210     10,744           26     19,075
                                                                            
    Stock incentive granted/stock options exercised           23          1         109                                110
    Stock issued under Canadian trademark agreement           25                    101                                101
    Dividends paid                                                                            (669)                   (669)
    Net income                                                                               2,444                   2,444
    Net unrealized gain on marketable securities                                                             25         25
                                                     -----------  ---------  ----------  ---------  -----------  ---------
Balance - June 30, 1998                                    9,574  $      96  $    8,420  $  12,519  $        51  $  21,086
                                                     ===========  =========  ==========  =========  ===========  =========


See accompanying notes to consolidated financial statements.


                                      F-4


Blimpie International, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS



(in thousands except for per share amounts)
- ----------------------------------------------------------------------------------------------
                                                                 Years Ended June 30
                                                               1998         1997        1996
- ----------------------------------------------------------------------------------------------
                                                                                  
Cash Flows from Operating Activities
Net income                                                   $   2,444   $   3,278   $   4,040
Adjustments to reconcile net income to net cash provided
    by operating activities:
       Depreciation and amortization                               706         441         238
       Incentive stock granted                                      98         255         136
       Decrease (increase) in:
          Accounts receivable                                     (922)       (629)       (763)
          Prepaid expenses and other current assets                204         (27)        (44)
          Other assets                                             118        (228)       (211)
          Deferred income taxes                                    (32)       (115)        190
          Notes receivable                                         612        (474)        536
       Increase (decrease) in:
          Accounts payable and other current liabilities          (817)        328        (853)
          Income taxes payable                                     268        (556)       (268)
          Deferred revenue                                        (589)       (354)       (959)
                                                             ---------   ---------   ---------
       Net cash provided by operating activities                 2,090       1,919       2,042
                                                             ---------   ---------   ---------
Cash Flows from Investing Activities
Purchase of available-for-sale securities                       (4,643)     (5,322)       (102)
Proceeds from sales of available-for-sale securities             4,832       8,463          74
Reinvested dividends of available-for-sale securities               (5)         (5)        (10)
Purchase of held-to-maturity securities                              0           0      (7,562)
Proceeds from held-to-maturity securities                            0           0       2,558
Purchase of international trademarks                              (147)     (4,646)          0
Proceeds from sale of property and equipment                         0          14          17
Acquisition of property, plant and equipment                      (725)       (600)       (509)
                                                             ---------   ---------   ---------
       Net cash used in investing activities                      (688)     (2,096)     (5,534)
                                                             ---------   ---------   ---------
Cash Flows from Financing Activities
Purchase of treasury stock                                        (251)          0           0
Proceeds from stock warrants/options exercised                      12          12           5
Proceeds from stock offering                                         0           0       4,462
Collections on officers notes receivable for stock purchase          0          42           5
Cash dividend paid                                                (669)       (666)       (568)
Repayment of long term debt                                         (5)         (7)         (6)
                                                             ---------   ---------   ---------
       Net cash provided by (used in) financing activities        (913)       (619)      3,898
                                                             ---------   ---------   ---------
Net increase (decrease) in cash and cash equivalents               489        (796)        406
Cash and cash equivalents at beginning of year                   3,532       4,328       3,922
                                                             ---------   ---------   ---------
Cash and cash equivalents at end of year                     $   4,021   $   3,532   $   4,328
                                                             =========   =========   =========


See accompanying notes to consolidated financial statements.


                                      F-5


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 1: Description of Company

      Blimpie International, Inc. (the "Company") engages in franchising,
subfranchising and master licensing the Blimpie trademarks, trade names, service
marks, logos, marketing concepts and marketing programs. The Company franchises
BLIMPIE(R) Subs & Salads and Pasta Central(TM) and is the majority owner of Maui
Tacos International, Inc., the franchisor of Maui Tacos(TM) and Smoothie
Island(TM). BLIMPIE Subs & Salads offers a quick-service, healthy, sub sandwich
in approximately 2,000 franchise stores operating throughout the United States
and in 12 other countries. The Company currently is developing Pasta Central,
Maui Tacos and Smoothie Island, and anticipates that the first location for each
concept will open before December 31, 1998. Pasta Central's baked pasta meals
address current eating trends for eat-in or take home replacement meals. Maui
Tacos restaurants provide a health-oriented, affordable menu of "Maui-Mex"
items, including traditional Mexican foods marinated in Hawaiian spices.
Smoothie Island is a selection of blended beverages of frozen yogurt, fruit and
nutritional supplements sold through the Blimpie, Pasta Central, and Maui Tacos
locations. The Company also provides professional store design services and
equipment sales through its wholly-owned subsidiary, B I Concept Systems, Inc.
Currently, the Company does not operate any of the restaurants, subfranchisor or
master licensor areas within the Blimpie International system.

Note 2: Summary of Significant Accounting Policies

Principles of Consolidation

      The consolidated financial statements include the accounts of the Company
and its wholly-owned and majority-owned subsidiaries. All significant
inter-company balances and transactions have been eliminated in consolidation.

Revenue Recognition

      Fees relating to subfranchisor and master licensor sales are recognized
when all material services or conditions relating to the sale are substantially
performed or satisfied by the Company. If fees are collectible over an extended
period and no reasonable basis exists for estimating collectibility, those fees
are recognized as they are collected or when the uncertainty regarding
collectibility of fees is resolved.

      Initial fees from the awarding of individual franchises are deferred and
recorded as revenue when the franchisee's restaurant is opened. Expenses
associated with site selection, real estate, training, commissions and design
are deferred and charged to expense when the initial fees are recognized.
Continuing fees from franchised restaurants are recorded as revenue when earned.

      Revenue from equipment sales is recognized when the equipment is shipped.

Cash and Cash Equivalents

      For the purpose of the statement of cash flows, the company considers all
short-term debt securities purchased with a maturity of three months or less to
be cash equivalents.

      The Company has cash deposits with financial institutions which fluctuate
in excess of federally insured limits. If these financial institutions were not
to honor their contractual liability, the Company could incur losses. Management
is of the opinion that there is no significant risk of loss because of the
financial strength of the financial institutions.


                                      F-6


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 2: Summary of Significant Accounting Policies (continued)

Investments

      Pursuant to Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities," debt
securities that may be sold prior to maturity and all marketable equity
securities are classified as available-for-sale and carried at fair value. Fair
value is estimated based on quoted market prices for those or similar
investments. Net unrealized gains and losses, determined on the specific
identification method, on securities classified as available-for-sale are
carried as a separate component of Shareholders' equity.

Fair Market Value Disclosure

      Statement of Financial Accounting Standards No. 107, "Disclosures About
Fair Value of Financial Instruments" (SFAS 107), requires disclosure of the fair
value of certain items, including receivables, payables, debt and investments.
The Company believes that the amounts disclosed within the consolidated balance
sheet do not differ significantly from fair value as defined in SFAS 107. The
carrying value of cash and cash equivalents and accounts receivable approximates
fair value because of the short maturity of those instruments. The carrying
value of notes receivable was deemed appropriate since recognition was deferred
until such time as collection can be assured. The carrying value of amounts due
from related parties was deemed to approximate fair value based on current
market conditions as well as the relationship of the parties.

Accounts and Notes Receivable

      The Company provides an allowance for doubtful receivables equal to the
estimated collection losses that will be incurred in the collection of all
receivables. The estimated losses are based on historical collection experience
coupled with a review of all existing receivables.

Property, Equipment and Depreciation

      Property and equipment are carried at cost. Depreciation is computed over
the estimated useful lives of the assets using both accelerated and
straight-line methods. Significant expenditures for additions and improvements
are capitalized and expenditures for routine repairs and maintenance are charged
to operations as incurred. The costs of assets retired or otherwise disposed of
and the related accumulated depreciation are eliminated from the accounts in the
year of disposal. Gains or losses resulting from disposals are included in
operations.

Trademarks

      Trademarks are carried at cost less accumulated amortization which is
calculated on a straight-line basis over the estimated useful lives of 15-40
years. Amortization expense was $295,000 in 1998, $135,000 in 1997 and $19,000
in 1996.

Advertising

      The Company follows the policy of charging the costs of advertising to
expense as incurred. Advertising expense was $429,000 in 1998, $477,000 in 1997
and $427,000 in 1996.


                                      F-7


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 2: Summary of Significant Accounting Policies (continued)

Income Taxes

      The Company and its wholly-owned subsidiaries file a consolidated Federal
income tax return. The provision for income taxes and corresponding balance
sheet accounts are determined in accordance with Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109). Under
SFAS 109, the deferred tax liabilities and assets are determined based on
temporary differences between the basis of certain assets and liabilities for
income tax and financial reporting purposes. These differences are primarily
attributable to differences in the recognition of depreciation and amortization
of property and revenues.

Use of Estimates

      The preparation of the consolidated financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect certain reported amount of assets and
liabilities and disclosures of contingent assets and liabilities at the dates of
the financial statements and the reported amounts of revenues and expenses
during the reporting periods. Accordingly, actual results could differ from
those estimates.

Earnings per Share

      In February, 1997 the FASB issued Statement of Financial Accounting
Standards No. 128, "Earnings per Share" (SFAS 128), which establishes standards
for computing and presenting earnings per share (EPS). SFAS 128 simplifies the
standards for computing earnings per share and makes them comparable to
international EPS standards. It replaces the presentation of primary EPS with a
presentation of basic EPS and requires dual presentation of basic and diluted
EPS on the face of the income statement. Basic EPS excludes dilution and is
computed by dividing income available to common stockholders by the
weighted-average number of common share outstanding for the period. The Company
adopted SFAS 128 in 1998. All EPS amounts for all periods have been presented
and, where appropriate, restated to conform to the provisions of SFAS 128.

Supplemental Disclosure of Cash Flow Information



                                                        Years Ended June 30
                                                ----------------------------------
                                                   1998        1997        1996
                                                ----------  ----------  ----------
                                                                      
Cash paid during the year for:
  Interest                                      $    3,000  $    3,000  $    3,000
  Income taxes                                   1,143,000   2,571,000   3,509,000
Noncash investing and financing activities:
  Stock issued under Canadian trademark
    agreement                                      101,000     239,000     272,000
  Purchase of international trademarks                   0   3,509,000           0
  Net unrealized gain on marketable securities      25,000      30,000      14,000


Reclassifications

      Certain amounts have been reclassified to conform with current year
presentation.


                                      F-8


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 3: Investments

      The following is a summary of available-for-sale securities included in
investments as of June 30:

                                              Unrealized       Fair
1998                                 Cost     Gain (Loss)      Value
                                 -----------  -----------   -----------
Available-for-Sale Securities:
  Current:
    Common stocks                $    61,000  $    28,000   $    89,000
    Preferred stocks                 258,000        3,000       261,000
    Mutual funds                     149,000        1,000       150,000
    U. S. Government securities    3,966,000       29,000     3,995,000
                                 -----------  -----------   -----------
                                   4,434,000       61,000     4,495,000
  Long-Term
    U. S. Government securities    3,696,000      (10,000)    3,686,000
                                 -----------  -----------   -----------

                                 $ 8,130,000  $    51,000   $ 8,181,000
                                 ===========  ===========   ===========
1997

Available-for-Sale Securities:
  Current:
    Common stocks                $    61,000  $    19,000   $    80,000
    Preferred stocks                 178,000        5,000       183,000
    Mutual funds                     125,000       (1,000)      124,000
    U. S. Government securities    4,071,000        4,000     4,075,000
                                 -----------  -----------   -----------
                                   4,435,000       27,000     4,462,000
  Long-Term
    U. S. Government securities    3,879,000       (1,000)    3,878,000
                                 -----------  -----------   -----------
                                 $ 8,314,000  $    26,000   $ 8,340,000
                                 ===========  ===========   ===========

      The contractual maturities of long-term debt securities at June 30, 1998
are as follows: $1,849,000 in 2000 and $1,837,000 in 2001.

      On February 19, 1997, the Company sold held-to-maturity securities with an
aggregate cost of $2,646,000 and realized a gain of $28,000. The proceeds from
the sale were $2,674,000.

      At June 30, 1997, United States Treasury notes previously categorized as
being held-to-maturity were recategorized as available-for-sale. Accordingly,
this group of securities has been marked to market with the resulting adjustment
reported in shareholders' equity.


                                      F-9


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 4: Notes Receivable

      Notes receivable consisted of the following as of June 30:



                                                                    1998             1997       
                                                              ---------------  ---------------
                                                                                     
Notes from subfranchisors, with interest ranging from 8% to
 13% payable at various dates through June, 2006                 $ 1,261,000      $ 2,066,000 
Notes receivable from sale of discontinued segment due in                                     
 weekly installments including interest of 10% per annum                                      
 through March, 2000                                                  67,000           80,000 
Notes receivable from an officer due in semi-monthly                                          
 installments including interest of 8% per annum through                                      
 April, 2000                                                          51,000           53,000 
                                                                                              
Receivable from a leasing company arising from participation                                  
 in franchisee equipment leases with interest ranging from                                    
 7% to 17% payable at various dates through June, 2003               679,000          366,000 
                                                              ---------------  ---------------
                                                                   2,058,000        2,565,000 
Allowance for doubtful accounts                                      165,000           60,000 
                                                              ---------------  ---------------
                                                                   1,893,000        2,505,000 
Current maturities                                                   569,000          986,000 
                                                              ---------------  ---------------
                                                                 $ 1,324,000      $ 1,519,000 
                                                              ===============  ===============


Note 5: Property and Equipment

      The major components of property and equipment and depreciation periods as
of June 30 are:



                                                
                                                           Cost                
                                             ----------------------------------    Depreciation
Item                                               1998             1997              Period
- -------------------------------------------  ----------------  ----------------  -----------------
                                                                               
Building and other                                 $  160,000       $   81,000   7-14 years
Office furniture and fixtures                       2,169,000        1,855,000   5-10 years
Automobiles                                           185,000          185,000   5 years
Software                                              332,000                0   5 years
                                             ----------------  ----------------  
                                                    2,846,000        2,121,000   
Less accumulated depreciation                       1,262,000          868,000   
                                             ----------------  ----------------  
                                                   $1,584,000       $1,253,000   
                                             ================  ================  


      Depreciation expense was $394,000 in 1998, $306,000 in 1997, and $212,000
in 1996.


                                      F-10


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 6: Trademark Obligations

      Trademark obligations consist of the following as of June 30:



                                                                    1998             1997          
                                                              ---------------  ---------------  
                                                                                       
Amount payable to related parties in connection with                                            
 acquisition of international trademarks (see Note 9)             $3,000,000       $3,000,000   
                                                                                                
Common shares issuable in connection with acquisition of                                        
 Canadian trademark (see Note 9)                                     408,000          509,000   
                                                              ---------------  ---------------  
                                                                  $3,408,000       $3,509,000   
                                                              ===============  ===============  


Note 7: Income Taxes

      The provision for income taxes is comprised as follows for the years ended
June 30:

                                          1998           1997           1996
                                      ------------   ------------   ------------
Federal
  Current                               $1,264,000     $1,810,000     $1,959,000
  Deferred                                 (28,000)       (98,000)       161,000
                                      ------------   ------------   ------------
                                         1,236,000      1,712,000      2,120,000
                                      ------------   ------------   ------------

State
  Current                                  248,000        320,000        346,000
  Deferred                                  (4,000)       (17,000)        29,000
                                      ------------   ------------   ------------
                                           244,000        303,000        375,000
                                      ------------   ------------   ------------
                                        $1,480,000     $2,015,000     $2,495,000
                                      ============   ============   ============

      The following is a reconciliation of income taxes to normal expected
Federal income tax computed by applying statutory rates for the years ended June
30:

                                          1998           1997           1996
                                      ------------   ------------   ------------
Federal statutory rate - 34%            $1,334,000     $1,800,000     $2,222,000
State or local taxes, net of federal
benefit                                    159,000        198,000        245,000
Non deductible expenses                     48,000         23,000         27,000
Other                                      (61,000)        (6,000)         1,000
                                      ------------   ------------   ------------
                                        $1,480,000     $2,015,000     $2,495,000
                                      ============   ============   ============

      For the year ended June 30, 1995, the Internal Revenue Service granted a
change in accounting method relating to the recognition, for tax purposes, of
subfranchisor and franchise revenue and related expenses. The revenue and
related expenses from these changes are recognized for tax purposes in equal
amounts over a six year period from June 1995 to June, 2000. The components of


                                      F-11


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 7: Income Taxes (continued)

temporary differences and their tax effects which comprise the Company's net
deferred tax asset (liability) are as follows at June 30:

                                         1998          1997
                                     -----------   -----------
Deferred tax assets:
  Franchise revenue recognition         $197,000      $146,000
  Other                                  108,000       133,000
                                     -----------   -----------
                                         305,000       279,000
                                     -----------   -----------
Deferred tax liabilities:
  Subfranchisor revenue recognition     (312,000)     (318,000)
                                     -----------   -----------
                                         $(7,000)     $(39,000)
                                     ===========   ===========

Note 8: Commitments and Contingencies

      The Company leases its facilities under noncancelable operating leases,
expiring in various years through the year 2012. The minimum future annual
rentals under these noncancelable operating leases as of June 30, 1998 for each
of the next five years and in the aggregate, are as follows:

                            Year                Amount                    
                       --------------     ----------------
                            1999             $  414,000                  
                            2000                418,000                  
                            2001                383,000                  
                            2002                393,000                  
                            2003                278,000                  
                         Thereafter             214,000                  
                                          ----------------
                                             $2,100,000
                                          ================
         
      The Company is also obligated for increases in real estate taxes and
operating costs. Rent expenses including real estate taxes and operating costs
amounted to $425,000 in 1998, $383,000 in 1997 and $307,000 in 1996.

      The Company's leasing subsidiaries execute leases for the approved Blimpie
restaurant locations. The subsidiaries have been organized for the purpose of
negotiating and signing the primary lease and, after execution, sublease the
premises to a franchisee. Under the terms of the agreement, the subsidiary's
liability is limited to it's net assets and the landlord agrees to not commence
any legal proceedings against Blimpie International, Inc. The franchisee assumes
the payment of rent and agrees to perform all terms, convenants and conditions
of the original lease. Since the franchisee is substituted under the original
lease agreement and the subsidiary is secondarily liable only to the extent of
it's net assets, accounting and reporting of the sublease is not included in the
consolidated financial statements. As of June 30, 1998, there were 548 leasing
subsidiaries with aggregate net assets of $540,000, which are included in cash
and other assets on the consolidated balance sheet. The terms of these leases
range from 5 to


                                      F-12


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 8: Commitments and Contingencies (continued)

20 years. The minimum annual lease payments for the fiscal years ending June 30
are as follows:

                                  Year               Amount
                            -----------------  -----------------
                                  1999             $15,064,000
                                  2000              14,429,000
                                  2001              12,878,000
                                  2002              11,091,000
                                  2003               9,583,000
                               Thereafter           23,022,000
                                               -----------------
                                                   $86,067,000
                                               =================
                                             
      According to the terms of signed agreements between the Company and its
franchisees, the Company is obligated, among other things, to supply to the
franchisee logo types, dies, mats, etc., of its trademarks, along with sets of
materials, manuals and forms at a price equivalent to the Company's cost for
such materials, and certain training and continued support. The Company also
assists in the selection and purchase of equipment and helps the franchisee to
obtain financing of the initial cost of franchising. Area subfranchisors and
master licensors responsible for providing day-to-day operational support for
Blimpie franchise restaurants in their territory, while receiving compensation
amounting to half of the fees from the individual Blimpie franchises, are under
the Company's supervision.

      Various claims and lawsuits arise in the normal course of business. It is
the Company's practice to vigorously defend all actions. Although the amount of
liability as of June 30, 1998 with respect to all claims and lawsuits cannot be
ascertained, in the opinion of management, the resulting liability, if any, will
not materially affect the Company's results of operations or financial position.

Note 9: Trademarks

      Messrs. Anthony P. Conza and David L. Siegel (both of whom are officers,
directors and principal shareholders of the Company), and Metropolitan Blimpie,
Inc. ("MBI"), an unrelated company, own respectively, undivided 40%, 20% and 40%
interests in the Blimpie trademarks and the Blimpie marketing system. Pursuant
to various agreements made by and among such parties, (1) Messrs. Conza and
Siegel possess the exclusive right to exploit, directly or indirectly, the
Blimpie trademarks and Blimpie marketing system in 35 entire states and various
portions of other states throughout the USA (the "Conza-Siegel Territory"); (2)
MBI possessed the exclusive right to exploit, directly or indirectly, the
Blimpie trademarks and Blimpie marketing system in the balance of the USA
outside of the Conza-Siegel Territory (the "MBI Territories"); and (3) Messrs.
Conza and Siegel and MBI possess the exclusive right to exploit, directly or
indirectly, the Blimpie trademarks and Blimpie marketing system throughout the
world outside of the USA.

      The Company, pursuant to 99 year grants made to it in 1976 by Messrs.
Conza and Siegel, has the exclusive right to distribute the Blimpie trademarks
and license the use of the Blimpie marketing system throughout the Conza-Siegel
Territory. By agreement dated July 19, 1991 (the "1991 Agreement"), MBI granted
to the Company the right to license the Blimpie trademarks and Blimpie marketing
system throughout the MBI Territories (with specific exceptions). Pursuant to
the 1991 Agreement, the Company may also exploit the rights possessed by MBI
outside of the USA with respect to the Blimpie trademarks and Blimpie marketing
system. In consideration for the grants made to the Company by the 1991
Agreement, the Company agreed to pay specified percentages of all revenues
derived by the Company from the sales of franchises within the MBI Territories
and outside of the USA, subject to a minimum annual payment requirement of
$100,000. The 1991 Agreement provided for an initial term of 42 months, and
further provides for automatic annual renewals until July, 2090, provided that
the Company continues


                                      F-13


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 9: Trademarks (continued)

to pay said minimum annual payments. The payments made to MBI under this
arrangement were $837,000 in 1998, $968,000 in 1997 and $785,000 in 1996.

      On February 18, 1997, the Company entered into an agreement with Anthony
P. Conza and David L. Siegel to acquire the ownership of the undivided 60%
interest in the international rights to the Blimpie trademarks and Blimpie
marketing system owned by such individuals. The agreement supersedes a licensing
agreement pertaining to such international trademark and marketing system rights
which the Company had previously entered into with such individuals. Pursuant to
the agreement, the Company acquired the rights for $4.5 million of cash paid at
closing, plus certain contingent payments. The contingent payments would
generally be required once cumulative international revenues exceed $5,000,000.
The contingent payments of $150,000 per year would generally commence on January
1, 2002 and continue for 50 years. The agreement also provides Messrs. Conza and
Siegel with an option to require, anytime prior to January 1, 2001, the Company
to pay $3,000,000 of cash to Messrs. Conza and Siegel in exchange for a
cancellation of their right to receive the contingent payments. As of June 30,
1998, the Company believes it is probable that Messrs. Conza and Siegel will
elect to effect a cancellation of the contingent payments in exchange for the
receipt of $3,000,000. Therefore, the Company has recorded, at June 30, 1998,
the remaining international trademark rights and related trademark obligation of
$3,000,000 on the balance sheet as trademark assets and trademark obligations,
respectively.

      On October 1, 1995, the Company entered into an agreement to settle a
trademark infringement proceeding which it commenced in Canada against an
unaffiliated party ("claimant") who had filed trademark registration documents
seeking Canadian trademark protection for the word "Blimpie" prior to the time
the Company made such filings in Canada. Pursuant to the agreement, the Company
acquired all rights held by the claimant in said Canadian trademark registration
in consideration for the payment of $40,000 and an agreement to issue 125,000
unregistered shares of the Company's common stock at the rate of 25,000 shares
per year. As of June 30, 1998, 75,000 shares of common stock had been issued to
the claimant. The future installments of such shares are subject to the
claimant's ongoing compliance with various conditions specified in the
agreement.

Note 10: Related Party Transactions

      The Company had numerous transactions which result from written agreements
between the Company and subfranchisors who are related parties. The following is
a summary of the types of transactions and revenue or expense recognized related
to these transactions for the years ended June 30:



                                       Revenue or Expense
        Related Party                      Recognized               1998        1997        1996
- --------------------------------    --------------------------   ----------  ----------  ----------
                                                                                    
Georgia Enterprises, Inc., a        Revenue derived from area    $3,814,000  $3,122,000  $2,981,000
 corporation partially owned by     Management fees earned            4,000     168,000     245,000
 two officers of the Company        Fees paid to subfranchisor      990,000     984,000     894,000
                                                                            
Llewellyn Distributors, Inc.,       Revenue derived from area       649,000     716,000     874,000
 a corporation partially owned      Management fees earned          119,000     101,000      85,000
 by an officer of the Company       Fees paid to subfranchisor      254,000     289,000     339,000
                                                                            
International Southwest Blimpie,    Revenue derived from area       544,000     532,000     742,000
 Inc., a corporation principally    Management fees earned            8,000      49,000      61,000
 owned and controlled by an         Fees paid to subfranchisor      143,000     150,000     165,000
 officer of the Company                                                    



                                      F-14


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

      During fiscal year ended June 30, 1992, certain officers issued demand
notes to the Company in the amount of $270,000 for the purchase of shares of the
Company's common stock. The balance of these notes have been recorded as a
reduction to equity as subscriptions receivable. In April, 1994, an officer was
granted an additional loan of $20,000 against these shares. These notes bear
interest at the rate of 5% per annum, payable quarterly. Interest income of
$12,000, $12,000 and $14,000 was recognized by the Company for the years ended
June 30, 1998, 1997 and 1996, respectively.

      The Company pays rent based on use of an apartment in New York City, which
is owned by an officer/employee of the Company. Rental expense of $11,000,
$8,000 and $7,000 was recognized for the years ended June 30, 1998, 1997 and
1996, respectively. (See Note 6 and Note 9 with regard to trademark transactions
with related parties).

Note 11: Stock Options and Warrants

      The Company has established an Omnibus Stock Incentive Plan ("the Plan")
which permits the Company to award various forms of incentive compensation.
Through June 30, 1998, the Company has issued incentive and nonstatutory stock
options and stock grants under the Plan. The options are exercisable at the fair
market value on the date of grant. The options and stock grants provide for
vesting at the rate of 20% per annum. In connection with the issuance of the
stock grants, the Company recognized compensation expense of $98,000 in 1998,
$255,000 in 1997 and $136,000 in 1996.

      Option activity under the Plan is as follows:

                                                              Weighted
                                                               Average
                                                 Number of    Exercise
                                                  Options       Price
                                               -------------  ---------

       Outstanding at July 1, 1995                  150,150    $ 5.76
          Granted                                     8,000      9.81
          Exercised                                  (4,100)     7.78
          Canceled                                     (400)     7.25
                                               -------------
       Outstanding at June 30, 1996                 153,650      5.92
          Granted                                   267,000      6.39
          Exercised                                  (2,200      6.77
          Canceled                                   (5,800     11.00
                                               -------------
       Outstanding at June 30, 1997                 412,650      6.15
          Granted                                    15,500      4.86
          Exercised                                  (3,750)     3.25
          Canceled                                  (44,000)     6.28
                                               -------------
       Outstanding at June 30, 1998                 380,400    $ 6.11
                                               =============

       Options exercisable:
          At June 30, 1996                           72,990    $ 5.47
          At June 30, 1997                          153,820      5.82
          At June 30, 1998                          212,600      5.98


                                      F-15


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------


Note 11: Stock Options and Warrants (continued)

      The following table summarizes information concerning options outstanding
and exercisable at June 30, 1998:

                           Options Outstanding            Options Exercisable
                  ------------------------------------  ----------------------
                                 Weighted
                                  Average     Weighted                Weighted
    Range of                     Remaining     Average                 Average
    Exercise         Number     Contractual   Exercise    Number      Exercise
     Prices       Outstanding       Life        Price   Exercisable     Price
- ----------------  -----------   -----------   --------  -----------   --------
$3.250 - $3.688        45,750       0.44        $3.29        42,150     $3.26
$5.500 - $6.063       239,750       3.72         6.05        96,850      6.05
$6.375 - $7.250        84,400       1.50         7.20        68,500      7.19
$9.125 - $14.750       10,500       2.88        11.07         5,100     10.81
                  -----------                           -----------          
                      380,400       2.81         6.11       212,600      5.98
                  ===========                           ===========          
                                                        
      The Company has issued common stock purchase warrants and stock options to
various individuals in consideration of services provided to the Company. None
of these securities have been exercised as of June 30, 1998. The following table
summarizes information concerning common stock purchase warrants and options
held by non-employees as of June 30, 1998:

                                         Number of     Exercise     Expiration
Security Holder                          Warrants        Price         Date
- -------------------------------------    ---------     ---------    ----------
Outside members of Board of Directors        8,000        $ 8.88    Sept. 2000
Outside members of Board of Directors       15,000          6.00    Nov. 1998
Unaffiliated advertising agency             10,985          7.51    May 2000
Unaffiliated advertising agency             10,986          7.51    Sept. 2000
Underwriter of 1995 common stock
  offering                                 150,000          8.58    Aug. 2000
Minority shareholder of MTII                50,000          4.75    Oct. 2002

      On July 1, 1996 the Company adopted Statement of Financial Accounting
Standards No. 123 "Accounting for Stock Based Compensation" (SFAS 123). As
permitted by SFAS 123, the Company has chosen to apply APB Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related interpretations
in accounting for its Plan. Under APB 25, when the exercise price of the
Company's employee stock options equals the market price of the underlying stock
on the date of grant, no compensation expense is recognized.

      Pro forma information regarding net income and earnings per share is
required by SFAS 123, which also requires that the information be determined as
if the Company has accounted for its employee stock options granted subsequent
to June 30, 1995 under the fair value method of that Statement. The fair value
for these options was estimated at the date of grant using a Black-Scholes
option pricing model with the following weighted-average assumptions for fiscal
1998, 1997 and 1996: risk-free interest rates of approximately 6.0%; dividend
yield of $0.07 per share; volatility factor of the expected market price of the
Company's common stock of .50; and a weighted-average expected life of the
options of 4.5 years.


                                      F-16


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 11: Stock Options and Warrants (continued)

      For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. The Company's
pro forma information, assuming SFAS 123 had been adopted, is as follows:

                                        1998         1997          1996
                                    -----------  ------------  ------------

Net income as reported               $2,444,000    $3,278,000    $4,040,000
Pro forma net income                  2,281,000     3,224,000     4,036,000
Pro forma net income per share:
  Basic                                   $0.24         $0.34         $0.43
  Diluted                                 $0.24         $0.33         $0.41

Note 12: Employee Benefit Plan

      The Company maintains a 401(k) Profit Sharing Plan available to
substantially all employees. Under the plan the Company can elect to make
matching contributions of up to 100% of the elective deferral contributions.
During the year ended June 30, 1998, 1997 and 1996, contributions charged to
earnings were $53,000, $48,000 and $24,000 respectively.

Note 13: Business Segment Information

      In June, 1997 the FASB issued Statement of Financial Accounting Standards
No. 131, "Disclosures about Segments of an Enterprise and Related Information"
(SFAS 131), which the Company adopted in 1998. SFAS 131 requires that a public
business enterprise report financial and descriptive information about its
reportable operating segments. Operating segments are components of an
enterprise about which separate financial information is available that is
evaluated regularly by management in deciding how to allocate resources and in
assessing performance.

      During 1996 the Company began operations outside of the United States. As
of June 30, 1998 the Company has sold master licenses in Argentina, Bahrain,
Canada, Cyprus, Dominican Republic, Egypt, Greece, Jordan, Kuwait, Lebanon,
Northern Ireland, Oman, Panama, Peru, Poland, Portugal, Puerto Rico, Qatar, The
Republic of Ireland, Saudi Arabia, South Africa, Spain, United Arab Emirates,
Great Britain, Uruguay, and Venezuela. Franchisees are operating in the
following countries: Argentina, Canada, Cyprus, Dominican Republic, Jordan,
Panama, Peru, Poland, Saudi Arabia, South Africa, Spain, and Great Britain.
There were no capital expenditures outside of the United States in 1998, 1997 or
1996.


                                      F-17


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 13: Business Segment Information (continued)

      Financial information by geographic area is as follows for the years ended
June 30:



                                                                                 Depreciation
                                               Operating       Identifiable          And
1998                           Revenue           income           Assets         Amortization
                           ----------------  ---------------  ---------------  ----------------
                                                                                
Franchise operations:
  United States                $ 22,836,000      $ 2,497,000     $ 17,413,000         $ 337,000
  International                     663,000        (502,000)        8,397,000           309,000
Equipment                        14,376,000        1,083,000        2,513,000            60,000
                           ----------------  ---------------  ---------------  ----------------
                               $ 37,875,000      $ 3,078,000     $ 28,323,000         $ 706,000
                           ================  ===============  ===============  ================
1997
Franchise operations:
  United States                $ 21,066,000      $ 3,220,000     $ 16,867,000         $ 239,000
  International                   2,028,000          179,000        9,078,000           154,000
Equipment                        15,033,000        1,004,000        1,759,000            48,000
                           ----------------  ---------------  ---------------  ----------------
                               $ 38,127,000      $ 4,403,000     $ 27,704,000         $ 441,000
                           ================  ===============  ===============  ================


Note 14: Subfranchisor Fees and Franchise Revenue

Franchise Fees and Costs

The initial non-refundable fee for franchisees that have never owned a Blimpie
restaurant is $18,000, which is payable in cash at the time of execution of the
franchise agreement. Additional franchises are awarded at lesser amounts based
upon the number of units awarded. The initial non-refundable fee for new concept
franchisees, such as convenience stores, institutional food service entities,
colleges, schools, mass feeders, hospitals and others range from $1.00 to
$18,000 (dependent upon the number of new concept transactions executed, the
location of the new concept franchisee, the marketing area and other subjective
concerns). The Company reserves the right to issue franchises to its
subfranchisors or their designees for $1.00 to $5,000 each in order to
accelerate the development of the area of the subfranchisor. The Company defers
recognition of the revenues and costs related to these transactions until the
restaurant is opened. The number of franchised restaurants open as of June 30,
1998, 1997, and 1996 were 1,972 (1,935 United States, 37 International), 1,684
(1,667 United States, 17 International), and 1,407 (1,402 United States, 5
International) respectively. The following is a summary of the deferred
franchise revenues and costs.

                                                                       Number
                                      Revenue          Costs          of Units
                                    -----------     -----------     -----------
  Balance June 30, 1995              $4,006,000      $2,982,000             709
  Franchises awarded                  3,881,000       3,020,000             774
  Revenue recognized                 (3,991,000)     (3,092,000)           (605)
                                    -----------     -----------     -----------
  Balance June 30, 1996               3,896,000       2,910,000             878
  Franchises awarded                  3,356,000       2,612,000             632
  Revenue recognized                 (3,711,000)     (2,834,000)           (737)
                                    -----------     -----------     -----------
  Balance June 30, 1997               3,541,000       2,688,000             773
  Franchises awarded                  2,672,000       2,092,000             439
  Revenue recognized                 (3,308,000)     (2,556,000)           (697)
                                    -----------     -----------     -----------
  Balance June 30, 1998              $2,905,000      $2,224,000             515
                                    ===========     ===========     ===========


                                      F-18


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 14: Subfranchisor Fees and Franchise Revenue (continued)

Subfranchisor and Master Licensor Fees

      The subfranchisor and master licensor fee ranges from $10,000 to $575,000.
These fees are established by calculating the population of the area of the
subfranchisor or master licensor and multiplying the population by $0.10 for the
United States and $0.01 for International. Subfranchisors and master licensors
in operation as of June 30, 1998, 1997, and 1996 were 105 (86 United States, 19
International), 121 (105 United States, 16 International), and 117 (109 United
States, 8 International) respectively. During the year ended June 30, 1995, the
Company implemented new subfranchisor agreements which provide for annual
renewals. Pursuant to the new form of agreement, the Company sells a territory
to a subfranchisor or master licensor for a one year period, followed by four to
six renewal terms, all but the last of which are annual in duration. If the
subfranchisor or master licensor has met all terms and conditions of the
subfranchise or master license agreement during the initial one year term and
each of the one year renewal terms, a 50 to 60 year right is granted during the
final renewal term upon payment of the fee set forth in the agreement. Future
annual renewals for existing agreements for the years ending June 30 are as
follows:

               1999                                           $   532,000
               2000                                               349,000
               2001                                               163,000
               2002                                               109,000
               2003                                                56,000
               Thereafter                                          96,000
                                                              -----------
                                                              $ 1,305,000
                                                              ===========

      The following is a summary of the remaining deferred subfranchisor fees:

               Balance June 30, 1995                          $ 1,614,000
               Revenue recognized                                (921,000)
                                                              -----------
               Balance June 30, 1996                              693,000
               Revenue recognized                                (221,000)
                                                              -----------
               Balance June 30, 1997                              472,000
               Subfranchisor fees                                  32,000
               Contracts amended                                 (180,000)
               Revenue recognized                                (269,000)
                                                              -----------
               Balance June 30, 1998                          $    55,000
                                                              ===========


                                      F-19


Blimpie International, Inc. and Subsidiaries
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

Note 15: Earnings Per Share

      Earnings per share on a basic and diluted basis as required by Statement
No. 128 is calculated as follows:



                                                     1998          1997          1996
                                                 ------------  ------------  ------------
                                                                             
Net income                                         $2,444,000    $3,278,000    $4,040,000
                                                 ============  ============  ============
Calculation of weighted average shares
  outstanding plus assumed conversions:
    Weighted average basic shares outstanding       9,533,000     9,517,000     9,371,000
    Effect of dilutive employee stock options          16,000       244,000       534,000
                                                 ------------  ------------  ------------
    Weighted average diluted shares outstanding     9,549,000     9,761,000     9,905,000
                                                 ============  ============  ============

Basic earnings per share                                $0.24         $0.34         $0.43
                                                 ============  ============  ============
Diluted earnings per share                              $0.24         $0.33         $0.41
                                                 ============  ============  ============


Note 15: Quarterly Information (Unaudited)

      The following table sets forth a summary of the unaudited quarterly
results of operations for the twelve month periods ended June 30, 1998 and June
30, 1997.



                                             Quarter
                       --------------------------------------------------
1998                     First        Second       Third       Fourth         Total
                       -----------   ----------   ----------   ----------   -----------
                                                                     
Total Revenues         $10,033,000   $9,654,000   $8,309,000   $9,879,000   $37,875,000
Gross Profit             3,713,000    3,638,000    3,403,000    3,741,000    14,495,000
Net Income                 803,000      761,000      436,000      444,000     2,444,000
Earnings Per Share:
 Basic                       $0.08        $0.08        $0.05        $0.05         $0.26
 Diluted                     $0.08        $0.08        $0.05        $0.05         $0.26

1997
Total Revenues         $10,017,000   $9,186,000   $8,929,000   $9,995,000   $38,127,000
Gross Profit             3,735,000    3,386,000    3,277,000    4,013,000    14,411,000
Net Income                 941,000      850,000      756,000      731,000     3,278,000
Earnings Per Share:
 Basic                       $0.10        $0.08        $0.08        $0.08         $0.34
 Diluted                     $0.10        $0.08        $0.08        $0.08         $0.34



                                      F-20


                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders
Blimpie International, Inc. and Subsidiaries

Our report on the consolidated financial statements of Blimpie International,
Inc. is included on page F-2 of this Form 10-K. In connection with our audits of
such financial statements, we have also audited the related financial statement
schedule listed in the index on page F-1 of this Form 10-K.

In our opinion, the financial statement schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
present fairly, in all material respects, the information required to be
included therein.


                                    /s/ PricewaterhouseCoopers LLP
Atlanta, Georgia
August 17, 1998


                                      F-21


Blimpie International, Inc. and Subsidiaries
SCHEDULE II
CONSOLIDATED SCHEDULE OF VALUATION AND QUALIFYING ACCOUNTS



(in thousands except for per share amounts)
- -------------------------------------------------------------------------------------------------
    Column A                   Column B             Column C             Column D       Column E
- -------------------------------------------------------------------------------------------------
                              Balance at    Charged to     Charged to                  Balance at
                             Beginning of    Cost and        Other                       End of
Description                     Period       Expenses       Account      Deductions      Period
                                                                          
Year ended June 30, 1998
    Accounts receivable           83            47             0             23           107
    Notes receivable              60           105             0              0           165

Year ended June 30, 1997
    Accounts receivable           47            78             0             42            83
    Notes receivable              47            13             0              0            60

Year ended June 30, 1996
    Accounts receivable          130            53             0            136            47
    Notes receivable              88             0             0             41            47



                                      F-22